121 Hasley St, Nacogdoches, TX 75961

3 bd · 2 ba · 2,428 sqft · built 1980 · Nacogdoches · SINGLE_FAMILY·source listing ↗

$160,000

rent, three ways

OnePercent model (vv1)$1,819/mo

p10–p90 confidence band

HUD Fair Market Rent · 75961 · 3BR

$1,330/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Nacogdoches

Flood risk indexRelatively High FEMA NRI

Median household income$41,495

Median area rent$979/mo

Median home value$141,200

the verdict

1.14%vs 1.0% target

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

$160,000

1.14% · rent $1,819

Intrinsic value · income approach

$232,623

31% 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.