Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

301 4th, Wickett, TX 79788 — $115,000 · 3bd · ~1.8% rule | OnePercent

301 4th, Wickett, TX 79788

$115,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Wickett 79788·301 4th, Wickett, TX 79788

Last confirmed 4 days ago

301 4th, Wickett, TX 79788

3 bd · 1.5 ba · 1,625 sqft · Wickett · SINGLE_FAMILY·source listing ↗

$115,000

rent, three ways

OnePercent model (vv1)$2,083/mo

p10–p90 confidence band

HUD Fair Market Rent · 79788 · 3BR$1,630/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Ward

Flood risk indexRelatively High FEMA NRI

Median household income$57,109

Median area rent—

Median home value$84,700

the verdict

1.81%vs 1.0% target

Modeled rent: $2,083/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: Nonelisting

Cap rate: 14.5%
Cash flow: +$807/mo
Cash-on-cash: 36.6%

financing: 20% down · — (FRED, live) · 30yr

$115,000

1.81% · rent $2,083

Intrinsic value · income approach

$132,351

13% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.

Unlock with Pro