7160 Commerce St, Iola, TX 77861

3 bd · 2 ba · 1,344 sqft · Iola · SINGLE_FAMILY·source listing ↗

$70,000

rent, three ways

OnePercent model (vv1)$2,056/mo

p10–p90 confidence band

HUD Fair Market Rent · 77861 · 3BR$1,220/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Grimes

Flood risk indexRelatively High FEMA NRI

Median household income$67,275

Median area rent$1,130/mo

Median home value$232,500

the verdict

2.94%vs 1.0% target

wide confidence band

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

$70,000

2.94% · rent $2,056

Intrinsic value · income approach

$402,692

83% 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.