product

markets

method

6201 Rocky Point Trl, Lake Worth, TX 76135 — $120,000 · 3bd · ~1.8% rule | OnePercent

6201 Rocky Point Trl, Lake Worth, TX 76135

$120,000

Home·Lake Worth 76135·6201 Rocky Point Trl, Lake Worth, TX 76135

Last confirmed 4 days ago

6201 Rocky Point Trl, Lake Worth, TX 76135

3 bd · 2 ba · 1,676 sqft · built 1959 · Lake Worth · SINGLE_FAMILY·source listing ↗

$120,000

rent, three ways

OnePercent model (vv1)$2,210/mo

p10–p90 confidence band

HUD Fair Market Rent · 76135 · 3BR

$1,970/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$74,621

Median area rent$1,326/mo

Median home value$275,100

the verdict

1.84%vs 1.0% target

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

$120,000

1.84% · rent $2,210

Intrinsic value · income approach

$314,302

62% 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.