250 El Dorado Blvd, Webster, TX 77598

2 bd · 2 ba · 778 sqft · built 1979 · Webster · CONDOS·source listing ↗

$109,000

rent, three ways

OnePercent model (vv1)$1,425/mo

p10–p90 confidence band

HUD Fair Market Rent · 77598 · 2BR$1,720/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$60,977

Median area rent$1,355/mo

Median home value$240,700

the verdict

1.31%vs 0.8% target

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

$109,000

1.31% · rent $1,425

Intrinsic value · income approach

$246,678

56% 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.