product

markets

method

4603 Spring Garden St, Dallas, TX 75215 — $129,900 · 3bd · ~1.3% rule | OnePercent

4603 Spring Garden St, Dallas, TX 75215

$129,900

Home·Dallas 75215·4603 Spring Garden St, Dallas, TX 75215

Last confirmed 5 days ago

4603 Spring Garden St, Dallas, TX 75215

3 bd · 2 ba · 1,080 sqft · built 2020 · Dallas · SINGLE_FAMILY·source listing ↗

$129,900

rent, three ways

OnePercent model (vv1)$1,673/mo

p10–p90 confidence band

HUD Fair Market Rent · 75215 · 3BR$1,940/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$45,557

Median area rent$1,294/mo

Median home value$190,100

the verdict

1.29%vs 1.0% target

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

$129,900

1.29% · rent $1,673

Intrinsic value · income approach

$212,988

39% 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.