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

705 Ottilie Dr, Kerrville, TX 78028 — $57,500 · 2bd · ~3.1% rule | OnePercent

705 Ottilie Dr, Kerrville, TX 78028

$57,500

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Kerrville 78028·705 Ottilie Dr, Kerrville, TX 78028

Last confirmed 3 days ago

705 Ottilie Dr, Kerrville, TX 78028

2 bd · 2 ba · 910 sqft · Kerrville · MOBILE·source listing ↗

$57,500

rent, three ways

OnePercent model (vv1)$1,756/mo

p10–p90 confidence band

HUD Fair Market Rent · 78028 · 2BR$1,130/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Kerr

Flood risk indexRelatively High FEMA NRI

Median household income$66,991

Median area rent$1,138/mo

Median home value$323,200

the verdict

3.05%vs 1.2% target

wide confidence band

Modeled rent: $1,756/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: Nonelisting

Cap rate: 24.9%
Cash flow: +$904/mo
Cash-on-cash: 82.0%

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

$57,500

3.05% · rent $1,756

Intrinsic value · income approach

$325,551

82% 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