1000 N Harrison St, West, TX 76691

2 bd · 1 ba · 1,085 sqft · built 1972 · West · SINGLE_FAMILY·source listing ↗

$194,900

rent, three ways

OnePercent model (vv1)$1,805/mo

p10–p90 confidence band

HUD Fair Market Rent · 76691 · 2BR$1,240/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

McLennan

Flood risk indexRelatively Moderate FEMA NRI

Median household income$85,694

Median area rent$1,064/mo

Median home value$304,500

the verdict

0.93%vs 1.0% target

wide confidence band

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

$194,900

0.93% · rent $1,805

Intrinsic value · income approach

$259,987

25% 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.