117 North Pass, Kingsland, TX 78639

3 bd · 2 ba · built 2020 · Kingsland · SINGLE_FAMILY·source listing ↗

$1,850

rent, three ways

OnePercent model (vv1)$2,049/mo

p10–p90 confidence band

HUD Fair Market Rent · 78639 · 3BR

$1,440/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Llano

Flood risk indexRelatively High FEMA NRI

Median household income$57,742

Median area rent$908/mo

Median home value$245,500

the verdict

110.76%vs 1.0% target

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

$1,850

110.76% · rent $2,049

Intrinsic value · income approach

$484,534

100% 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.