6122 Brook Lea St, Houston, TX 77087

3 bd · 1 ba · 936 sqft · built 1951 · Houston · SINGLE_FAMILY·source listing ↗

$155,000

rent, three ways

OnePercent model (vv1)$1,320/mo

p10–p90 confidence band

HUD Fair Market Rent · 77087 · 3BR

$1,570/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Harris

Flood risk indexRelatively High FEMA NRI

Median household income$52,847

Median area rent$1,082/mo

Median home value$177,900

the verdict

0.85%vs 1.0% target

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

$155,000

0.85% · rent $1,320

Intrinsic value · income approach

$183,309

15% 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.