1078 Miller Tx, Beaumont, TX 77701

3 bd · 1.5 ba · 1,152 sqft · Beaumont · SINGLE_FAMILY·source listing ↗

$80,000

rent, three ways

OnePercent model (vv1)$1,216/mo

p10–p90 confidence band

HUD Fair Market Rent · 77701 · 3BR$1,280/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Jefferson

Flood risk indexRelatively High FEMA NRI

Median household income$49,181

Median area rent$981/mo

Median home value$84,000

the verdict

1.52%vs 1.0% target

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

$80,000

1.52% · rent $1,216

Intrinsic value · income approach

$107,500

26% 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.