5814 Wayne Way, Rosenberg, TX 77471

4 bd · 3.5 ba · 3,142 sqft · built 2023 · Rosenberg · SINGLE_FAMILY·source listing ↗

$1

rent, three ways

OnePercent model (vv1)$2,982/mo

p10–p90 confidence band

HUD Fair Market Rent · 77471 · 4BR$2,570/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Fort Bend

Flood risk indexRelatively High FEMA NRI

Median household income$73,186

Median area rent$1,364/mo

Median home value$237,700

Intrinsic value · income approach

$431,918

100% 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.