514 Avenue B, Houston, TX 77587

4 bd · 2 ba · 1,618 sqft · built 1939 · Houston · SINGLE_FAMILY·source listing ↗

$200,000

rent, three ways

OnePercent model (vv1)$1,557/mo

p10–p90 confidence band

HUD Fair Market Rent · 77587 · 4BR$2,320/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Harris

Flood risk indexRelatively High FEMA NRI

Median household income$53,497

Median area rent$1,212/mo

Median home value$189,300

the verdict

0.78%vs 1.0% target

wide confidence band

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

$200,000

0.78% · rent $1,557

Intrinsic value · income approach

$225,201

11% 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.