304 Roberts Ave, Terrell, TX 75160

2 bd · 1 ba · 1,107 sqft · built 1946 · Terrell · SINGLE_FAMILY·source listing ↗

$149,900

rent, three ways

OnePercent model (vv1)$1,728/mo

p10–p90 confidence band

HUD Fair Market Rent · 75160 · 2BR

$1,520/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

1.15%vs 1.0% target

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

$149,900

1.15% · rent $1,728

Intrinsic value · income approach

$235,133

36% 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.