301 Mineral Wells St, Terrell, TX 75160

3 bd · 2.5 ba · 1,815 sqft · built 2022 · Terrell · SINGLE_FAMILY·source listing ↗

$267,500

$275,000 first listed

seller intel

Price cut

−2.7%

from $275,000

Motivation score

17/100

OnePercent model (vv1)$2,776/mo

p10–p90 confidence band

HUD Fair Market Rent · 75160 · 3BR$1,910/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Kaufman

Flood risk indexRelatively Moderate FEMA NRI

Median household income$71,801

Median area rent$1,257/mo

Median home value$255,700

the verdict

1.04%vs 1.0% target

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

$267,500

1.04% · rent $2,776

Intrinsic value · income approach

$377,671

29% 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.