308 Gristmill Rd, Burnet, TX 78611

3 bd · 2 ba · 1,792 sqft · Burnet · SINGLE_FAMILY·source listing ↗

$314,990

rent, three ways

OnePercent model (vv1)$2,287/mo

p10–p90 confidence band

HUD Fair Market Rent · 78611 · 3BR$1,450/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Burnet

Flood risk indexRelatively High FEMA NRI

Median household income$80,938

Median area rent$1,035/mo

Median home value$319,300

the verdict

0.73%vs 1.0% target

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

$314,990

0.73% · rent $2,287

Intrinsic value · income approach

$420,812

25% 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.