Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

2910 Broadway Blvd, Kilgore, TX 75662 — $130,000 · ~1.3% rule | OnePercent

2910 Broadway Blvd, Kilgore, TX 75662

$130,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Kilgore 75662·2910 Broadway Blvd, Kilgore, TX 75662

Last confirmed 4 days ago

2910 Broadway Blvd, Kilgore, TX 75662

built 1949 · Kilgore · MULTI_FAMILY·source listing ↗

$130,000

rent, three ways

OnePercent model (vv1)$1,654/mo

p10–p90 confidence band

HUD Fair Market Rent · 75662 · $960/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Rusk

Flood risk indexRelatively High FEMA NRI

Median household income$70,096

Median area rent$968/mo

Median home value$173,900

the verdict

1.27%vs 1.2% target

wide confidence band

Modeled rent: $1,654/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: —listing

Cap rate: 9.6%
Cash flow: +$386/mo
Cash-on-cash: 15.5%

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

$130,000

1.27% · rent $1,654

Intrinsic value · income approach

$255,824

49% 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.

Unlock with Pro