1306 State St, San Angelo, TX 76905

3 bd · 2 ba · 1,208 sqft · built 1950 · San Angelo · SINGLE_FAMILY·source listing ↗

$94,900

rent, three ways

OnePercent model (vv1)$1,856/mo

p10–p90 confidence band

HUD Fair Market Rent · 76905 · 3BR

$2,470/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Tom Green

Flood risk indexRelatively High FEMA NRI

Median household income$84,712

Median area rent$1,544/mo

Median home value$163,900

the verdict

1.96%vs 1.0% target

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

$94,900

1.96% · rent $1,856

Intrinsic value · income approach

$234,739

60% 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.