502 Brooks Ave, Schertz, TX 78154

2 bd · 1 ba · 792 sqft · built 1955 · Schertz · SINGLE_FAMILY·source listing ↗

$139,999

rent, three ways

OnePercent model (vv1)$1,322/mo

p10–p90 confidence band

HUD Fair Market Rent · 78154 · 2BR$1,820/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Guadalupe

Flood risk indexVery High FEMA NRI

Median household income$100,572

Median area rent$1,671/mo

Median home value$318,700

the verdict

0.94%vs 1.0% target

wide confidence band

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

$139,999

0.94% · rent $1,322

Intrinsic value · income approach

$216,729

35% 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.