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

3180 Windjammer Dr, May, TX 76857 — $106,000 · 2bd · ~1.8% rule | OnePercent

3180 Windjammer Dr, May, TX 76857

$106,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·May 76857·3180 Windjammer Dr, May, TX 76857

Last confirmed 4 days ago

3180 Windjammer Dr, May, TX 76857

2 bd · 2 ba · 1,088 sqft · May · MOBILE·source listing ↗

$106,000

rent, three ways

OnePercent model (vv1)$1,924/mo

p10–p90 confidence band

HUD Fair Market Rent · 76857 · 2BR$1,080/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Brown

Flood risk indexRelatively High FEMA NRI

Median household income$51,152

Median area rent$1,217/mo

Median home value$142,600

the verdict

1.82%vs 1.2% target

Modeled rent: $1,924/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: $25/molisting

Cap rate: 14.4%
Cash flow: +$739/mo
Cash-on-cash: 36.4%

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

$106,000

1.82% · rent $1,924

Intrinsic value · income approach

$136,921

23% 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.

Unlock with Pro