12011 Walraven Dr, Huffman, TX 77336

3 bd · 2 ba · 1,260 sqft · built 2003 · Huffman · MOBILE·source listing ↗

$134,900

rent, three ways

OnePercent model (vv1)$1,632/mo

p10–p90 confidence band

HUD Fair Market Rent · 77336 · 3BR

$2,100/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Harris

Flood risk indexRelatively Moderate FEMA NRI

Median household income$96,404

Median area rent$1,612/mo

Median home value$276,500

the verdict

1.21%vs 1.2% target

wide confidence band

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

$134,900

1.21% · rent $1,632

Intrinsic value · income approach

$198,071

32% 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.