115 E Homewood Dr, Crockett, TX 75835

2 bd · 3 ba · 2,094 sqft · built 1962 · Crockett · SINGLE_FAMILY·source listing ↗

$92,000

rent, three ways

OnePercent model (vv1)$2,062/mo

p10–p90 confidence band

HUD Fair Market Rent · 75835 · 2BR

$990/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Houston

Flood risk indexRelatively High FEMA NRI

Median household income$53,611

Median area rent$869/mo

Median home value$172,200

the verdict

2.24%vs 1.0% target

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

$92,000

2.24% · rent $2,062

Intrinsic value · income approach

$275,069

67% 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.