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

325 Goss Rd, Orange, TX 77632 — $99,900 · 4bd · ~2.6% rule | OnePercent

325 Goss Rd, Orange, TX 77632

$99,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Orange 77632·325 Goss Rd, Orange, TX 77632

Last confirmed 3 days ago

325 Goss Rd, Orange, TX 77632

4 bd · 2 ba · 2,560 sqft · Orange · MOBILE·source listing ↗

$99,900

rent, three ways

OnePercent model (vv1)$2,566/mo

p10–p90 confidence band

HUD Fair Market Rent · 77632 · 4BR$1,720/mo

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$74,418

Median area rent$1,083/mo

Median home value$189,300

the verdict

2.57%vs 1.2% target

Modeled rent: $2,566/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: Nonelisting

Cap rate: 21.3%
Cash flow: +$1,271/mo
Cash-on-cash: 66.4%

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

$99,900

2.57% · rent $2,566

Intrinsic value · income approach

$291,123

66% 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