5026 Lost Pine Dr, Chandler, TX 75758

3 bd · 3 ba · 2,516 sqft · built 1992 · Chandler · SINGLE_FAMILY·source listing ↗

$159,900

rent, three ways

OnePercent model (vv1)$2,881/mo

p10–p90 confidence band

HUD Fair Market Rent · 75758 · 3BR$1,380/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Henderson

Flood risk indexRelatively Moderate FEMA NRI

Median household income$57,859

Median area rent$963/mo

Median home value$201,200

the verdict

1.80%vs 1.0% target

wide confidence band

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

$159,900

1.80% · rent $2,881

Intrinsic value · income approach

$415,965

62% 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.