product

markets

method

643 E Country Grove Cir, Pearland, TX 77584 — $165,000 · 1bd · ~1% rule | OnePercent

643 E Country Grove Cir, Pearland, TX 77584

$165,000

Home·Pearland 77584·643 E Country Grove Cir, Pearland, TX 77584

Last confirmed 4 days ago

643 E Country Grove Cir, Pearland, TX 77584

1 bd · 1 ba · 1,138 sqft · built 1982 · Pearland · TOWNHOMES·source listing ↗

$165,000

rent, three ways

OnePercent model (vv1)$1,690/mo

p10–p90 confidence band

HUD Fair Market Rent · 77584 · 1BR$1,560/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Brazoria

Flood risk indexRelatively High FEMA NRI

Median household income$121,872

Median area rent$1,933/mo

Median home value$365,300

the verdict

1.02%vs 0.9% target

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

$165,000

1.02% · rent $1,690

Intrinsic value · income approach

$241,013

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.