883 Waterfall Way, Richardson, TX 75080

2 bd · 1.5 ba · 1,028 sqft · built 1980 · Richardson · CONDOS·source listing ↗

$174,800

rent, three ways

OnePercent model (vv1)$1,729/mo

p10–p90 confidence band

HUD Fair Market Rent · 75080 · 2BR

$2,160/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Dallas

Flood risk indexRelatively Moderate FEMA NRI

Median household income$92,903

Median area rent$1,889/mo

Median home value$447,100

the verdict

0.99%vs 0.8% target

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

$174,800

0.99% · rent $1,729

Intrinsic value · income approach

$321,577

46% 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.