product

markets

method

105 N Herndon Ave, Kirbyville, TX 75956 — $75,000 · 4bd · ~3.1% rule | OnePercent

105 N Herndon Ave, Kirbyville, TX 75956

$75,000

Home·Kirbyville 75956·105 N Herndon Ave, Kirbyville, TX 75956

Last confirmed 3 days ago

105 N Herndon Ave, Kirbyville, TX 75956

4 bd · 2 ba · 2,280 sqft · Kirbyville · MOBILE·source listing ↗

$75,000

rent, three ways

OnePercent model (vv1)$2,325/mo

p10–p90 confidence band

HUD Fair Market Rent · 75956 · 4BR

$1,450/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Jasper

Flood risk indexRelatively Moderate FEMA NRI

Median household income$62,196

Median area rent$756/mo

Median home value$156,300

the verdict

3.10%vs 1.2% target

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

$75,000

3.10% · rent $2,325

Intrinsic value · income approach

$241,513

69% 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.