2103 E Houston Ave, Crockett, TX 75835

4 bd · 2 ba · 1,352 sqft · built 1964 · Crockett · SINGLE_FAMILY·source listing ↗

$89,000

rent, three ways

OnePercent model (vv1)$1,713/mo

p10–p90 confidence band

HUD Fair Market Rent · 75835 · 4BR$1,310/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

1.92%vs 1.0% target

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

$89,000

1.92% · rent $1,713

Intrinsic value · income approach

$226,192

61% 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.