product

markets

method

154 Austin Stone Dr, Duncanville, TX 75137 — $160,000 · 2bd · ~1.3% rule | OnePercent

154 Austin Stone Dr, Duncanville, TX 75137

$160,000

Home·Duncanville 75137·154 Austin Stone Dr, Duncanville, TX 75137

Last confirmed 3 days ago

154 Austin Stone Dr, Duncanville, TX 75137

2 bd · 1.5 ba · 1,085 sqft · built 1983 · Duncanville · TOWNHOMES·source listing ↗

$160,000

rent, three ways

OnePercent model (vv1)$2,025/mo

p10–p90 confidence band

HUD Fair Market Rent · 75137 · 2BR$2,230/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Dallas

Flood risk indexRelatively High FEMA NRI

Median household income$82,253

Median area rent$1,823/mo

Median home value$275,600

the verdict

1.27%vs 0.9% target

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

$160,000

1.27% · rent $2,025

Intrinsic value · income approach

$235,532

32% 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.