370 Hayes, Silsbee, TX 77656

2 bd · 1 ba · 896 sqft · built 1968 · Silsbee · SINGLE_FAMILY·source listing ↗

$69,000

rent, three ways

OnePercent model (vv1)$1,589/mo

p10–p90 confidence band

HUD Fair Market Rent · 77656 · 2BR$1,010/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hardin

Flood risk indexRelatively Moderate FEMA NRI

Median household income$62,303

Median area rent$1,016/mo

Median home value$114,000

the verdict

2.30%vs 1.0% target

wide confidence band

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

$69,000

2.30% · rent $1,589

Intrinsic value · income approach

$175,529

61% 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.