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

1302 Sunrise Dr, Desoto, TX 75115 — $58,000 · 3bd · ~3.3% rule | OnePercent

1302 Sunrise Dr, Desoto, TX 75115

$58,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Desoto 75115·1302 Sunrise Dr, Desoto, TX 75115

Last confirmed 5 days ago

1302 Sunrise Dr, Desoto, TX 75115

3 bd · 2 ba · built 1982 · Desoto · MOBILE·source listing ↗

$58,000

rent, three ways

OnePercent model (vv1)$1,899/mo

p10–p90 confidence band

HUD Fair Market Rent · 75115 · 3BR$2,390/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Dallas

Flood risk indexRelatively High FEMA NRI

Median household income$82,782

Median area rent$1,666/mo

Median home value$319,400

the verdict

3.27%vs 1.2% target

wide confidence band

Modeled rent: $1,899/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: Nonelisting

Cap rate: 27.0%
Cash flow: +$1,011/mo
Cash-on-cash: 90.9%

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

$58,000

3.27% · rent $1,899

Intrinsic value · income approach

$267,678

78% 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