product

markets

method

10204 Oak Terrace Cir, Dallas, TX 75227 — $150,000 · 3bd · ~1.3% rule | OnePercent

10204 Oak Terrace Cir, Dallas, TX 75227

$150,000

Home·Dallas 75227·10204 Oak Terrace Cir, Dallas, TX 75227

Last confirmed 4 days ago

10204 Oak Terrace Cir, Dallas, TX 75227

3 bd · 2 ba · 1,217 sqft · built 1986 · Dallas · SINGLE_FAMILY·source listing ↗

$150,000

rent, three ways

OnePercent model (vv1)$1,934/mo

p10–p90 confidence band

HUD Fair Market Rent · 75227 · 3BR

$2,000/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$64,008

Median area rent$1,294/mo

Median home value$217,000

the verdict

1.29%vs 1.0% target

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

$150,000

1.29% · rent $1,934

Intrinsic value · income approach

$237,606

37% 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.