product

markets

method

950 Henderson St, Fort Worth, TX 76102 — $329,900 · 2bd · ~0.6% rule | OnePercent

950 Henderson St, Fort Worth, TX 76102

$329,900

Home·Fort Worth 76102·950 Henderson St, Fort Worth, TX 76102

Last confirmed 4 days ago · seller motivation 5

950 Henderson St, Fort Worth, TX 76102

2 bd · 2 ba · 1,272 sqft · built 2007 · Fort Worth · CONDOS·source listing ↗

$329,900

seller intel

Motivation score

5/100

OnePercent model (vv1)$2,118/mo

p10–p90 confidence band

HUD Fair Market Rent · 76102 · 2BR$2,030/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Tarrant

Flood risk indexRelatively High FEMA NRI

Median household income$75,859

Median area rent$1,748/mo

Median home value$296,600

the verdict

0.64%vs 0.8% target

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

$329,900

0.64% · rent $2,118

Intrinsic value · income approach

$402,202

18% 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.