product

markets

method

4824 Grove St, North Richland Hills, TX 76180 — $179,000 · 3bd · ~1.1% rule | OnePercent

4824 Grove St, North Richland Hills, TX 76180

$179,000

Home·North Richland Hills 76180·4824 Grove St, North Richland Hills, TX 76180

Last confirmed 5 days ago

4824 Grove St, North Richland Hills, TX 76180

3 bd · 1.5 ba · 1,265 sqft · built 1956 · North Richland Hills · SINGLE_FAMILY·source listing ↗

$179,000

rent, three ways

OnePercent model (vv1)$2,055/mo

p10–p90 confidence band

HUD Fair Market Rent · 76180 · 3BR$2,560/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Tarrant

Flood risk indexRelatively Moderate FEMA NRI

Median household income$81,503

Median area rent$1,643/mo

Median home value$328,000

the verdict

1.15%vs 1.0% target

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

$179,000

1.15% · rent $2,055

Intrinsic value · income approach

$288,349

38% 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.