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

1203 County Road 677, Brazoria, TX 77422 — $99,900 · ~1.3% rule | OnePercent

1203 County Road 677, Brazoria, TX 77422

$99,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Brazoria 77422·1203 County Road 677, Brazoria, TX 77422

Confirmed in the last few hours

1203 County Road 677, Brazoria, TX 77422

Brazoria · SINGLE_FAMILY·source listing ↗

$99,900

rent, three ways

OnePercent model (vv1)$1,333/mo

p10–p90 confidence band

HUD Fair Market Rent · 77422 · $910/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Brazoria

Flood risk indexRelatively Moderate FEMA NRI

Median household income$76,829

Median area rent$1,140/mo

Median home value$208,000

the verdict

1.33%vs 1.0% target

wide confidence band

Modeled rent: $1,333/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: —listing

Cap rate: 9.9%
Cash flow: +$321/mo
Cash-on-cash: 16.8%

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

$99,900

1.33% · rent $1,333

Intrinsic value · income approach

$197,751

49% 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