product

markets

method

7118 Oak Park Dr, Richland Hills, TX 76118 — $140,000 · 3bd · ~1.4% rule | OnePercent

7118 Oak Park Dr, Richland Hills, TX 76118

$140,000

Home·Richland Hills 76118·7118 Oak Park Dr, Richland Hills, TX 76118

Last confirmed 4 days ago

7118 Oak Park Dr, Richland Hills, TX 76118

3 bd · 2 ba · 1,244 sqft · built 1952 · Richland Hills · SINGLE_FAMILY·source listing ↗

$140,000

rent, three ways

OnePercent model (vv1)

$1,923/mo

p10–p90 confidence band

HUD Fair Market Rent · 76118 · 3BR$2,280/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$94,530

Median area rent$1,554/mo

Median home value$326,400

the verdict

1.37%vs 1.0% target

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

$140,000

1.37% · rent $1,923

Intrinsic value · income approach

$262,456

47% 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.