product

markets

method

4846 Long Shadows Rd, Navasota, TX 77868 — $300,000 · 5bd · ~0.8% rule | OnePercent

4846 Long Shadows Rd, Navasota, TX 77868

$300,000

Home·Navasota 77868·4846 Long Shadows Rd, Navasota, TX 77868

Last confirmed 4 days ago

4846 Long Shadows Rd, Navasota, TX 77868

5 bd · 3 ba · 2,001 sqft · built 2025 · Navasota · MOBILE·source listing ↗

$300,000

rent, three ways

OnePercent model (vv1)$2,331/mo

p10–p90 confidence band

HUD Fair Market Rent · 77868 · 5BR

—

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$67,890

Median area rent$1,019/mo

Median home value$214,800

the verdict

0.78%vs 1.2% target

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

$300,000

0.78% · rent $2,331

Intrinsic value · income approach

$346,339

13% 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.