783 Reagan Ave, Kellyville, OK 74039

4 bd · 2 ba · 1,796 sqft · Kellyville · SINGLE_FAMILY·source listing ↗

$262,000

rent, three ways

OnePercent model (vv1)$2,637/mo

p10–p90 confidence band

HUD Fair Market Rent · 74039 · 4BR

$1,680/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Creek

Flood risk indexRelatively Moderate FEMA NRI

Median household income$64,286

Median area rent$925/mo

Median home value$159,600

the verdict

1.01%vs 1.0% target

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

$262,000

1.01% · rent $2,637

Intrinsic value · income approach

$280,825

7% 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.