product

markets

method

3300 Spencer Highway Trl, Pasadena, TX 77504 — $44,900 · 3bd · ~3.7% rule | OnePercent

3300 Spencer Highway Trl, Pasadena, TX 77504

$44,900

Home·Pasadena 77504·3300 Spencer Highway Trl, Pasadena, TX 77504

Last confirmed 3 days ago

3300 Spencer Highway Trl, Pasadena, TX 77504

3 bd · 2 ba · 924 sqft · built 2024 · Pasadena · MOBILE·source listing ↗

$44,900

rent, three ways

OnePercent model (vv1)$1,652/mo

p10–p90 confidence band

HUD Fair Market Rent · 77504 · 3BR

$1,870/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$51,478

Median area rent$1,173/mo

Median home value$227,400

the verdict

3.68%vs 1.2% target

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

$44,900

3.68% · rent $1,652

Intrinsic value · income approach

$219,941

80% 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.