10046 S Xavier St, Conroe, TX 77303

3 bd · 2 ba · 1,184 sqft · built 2023 · Conroe · MOBILE·source listing ↗

$80,000

rent, three ways

OnePercent model (vv1)$1,524/mo

p10–p90 confidence band

HUD Fair Market Rent · 77303 · 3BR

$1,880/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Montgomery

Flood risk indexRelatively Moderate FEMA NRI

Median household income$75,348

Median area rent$1,204/mo

Median home value$240,700

the verdict

1.91%vs 1.2% target

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

$80,000

1.91% · rent $1,524

Intrinsic value · income approach

$205,983

61% 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.