2526 N 17th St, Waco, TX 76708

1,326 sqft · built 1920 · Waco · SINGLE_FAMILY·source listing ↗

$65,000

rent, three ways

OnePercent model (vv1)$1,800/mo

p10–p90 confidence band

HUD Fair Market Rent · 76708 · $860/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$68,856

Median area rent$1,177/mo

Median home value$219,900

the verdict

2.77%vs 1.0% target

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

$65,000

2.77% · rent $1,800

Intrinsic value · income approach

$255,292

75% 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.