Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

226 E Blackjack St, Dublin, TX 76446 — $599,000 · ~0.3% rule | OnePercent

226 E Blackjack St, Dublin, TX 76446

$599,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Dublin 76446·226 E Blackjack St, Dublin, TX 76446

Last confirmed 4 days ago

226 E Blackjack St, Dublin, TX 76446

built 1925 · Dublin · MULTI_FAMILY·source listing ↗

$599,000

rent, three ways

OnePercent model (vv1)$1,900/mo

p10–p90 confidence band

HUD Fair Market Rent · 76446 · $900/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Erath

Flood risk indexVery High FEMA NRI

Median household income$57,583

Median area rent$765/mo

Median home value$185,500

the verdict

0.32%vs 1.2% target

wide confidence band

Modeled rent: $1,900/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: Nonelisting

Cap rate: 1.5%
Cash flow: $2,265/mo
Cash-on-cash: -19.7%

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

$599,000

0.32% · rent $1,900

Intrinsic value · income approach

$220,121

172% above 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.

Unlock with Pro