Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

31 Circle, Orange, TX 77630 — $110,000 · 5bd · ~2.1% rule | OnePercent

31 Circle, Orange, TX 77630

$110,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Orange 77630·31 Circle, Orange, TX 77630

Last confirmed 4 days ago

31 Circle, Orange, TX 77630

5 bd · 2 ba · 1,744 sqft · Orange · SINGLE_FAMILY·source listing ↗

$110,000

rent, three ways

OnePercent model (vv1)$2,255/mo

p10–p90 confidence band

HUD Fair Market Rent · 77630 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Orange

Flood risk indexRelatively High FEMA NRI

Median household income$64,373

Median area rent$1,145/mo

Median home value$174,800

the verdict

2.05%vs 1.0% target

Modeled rent: $2,255/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: Nonelisting

Cap rate: 16.7%
Cash flow: +$970/mo
Cash-on-cash: 46.0%

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

$110,000

2.05% · rent $2,255

Intrinsic value · income approach

$242,398

55% 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.

Unlock with Pro