2800 NW 24th St, Fort Worth, TX 76106

4 bd · 2 ba · 1,834 sqft · built 1923 · Fort Worth · SINGLE_FAMILY·source listing ↗

$150,000

rent, three ways

OnePercent model (vv1)$2,902/mo

p10–p90 confidence band

HUD Fair Market Rent · 76106 · 4BR$2,370/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$55,431

Median area rent$1,264/mo

Median home value$172,400

the verdict

1.93%vs 1.0% target

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

$150,000

1.93% · rent $2,902

Intrinsic value · income approach

$376,685

60% 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.