828 Woodland Ct, Kennedale, TX 76060

2 bd · 2 ba · 990 sqft · built 1983 · Kennedale · SINGLE_FAMILY·source listing ↗

$179,500

rent, three ways

OnePercent model (vv1)$1,819/mo

p10–p90 confidence band

HUD Fair Market Rent · 76060 · 2BR

$1,540/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Tarrant

Flood risk indexRelatively Moderate FEMA NRI

Median household income$119,156

Median area rent$1,598/mo

Median home value$378,600

the verdict

1.01%vs 1.0% target

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

$179,500

1.01% · rent $1,819

Intrinsic value · income approach

$275,623

35% 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.