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

422 Red Wright Rd, Leakey, TX 78873 — $799,000 · 6bd · ~0.5% rule | OnePercent

422 Red Wright Rd, Leakey, TX 78873

$799,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Leakey 78873·422 Red Wright Rd, Leakey, TX 78873

Last confirmed 4 days ago

422 Red Wright Rd, Leakey, TX 78873

6 bd · 4 ba · 4,488 sqft · built 2022 · Leakey · SINGLE_FAMILY·source listing ↗

$799,000

rent, three ways

OnePercent model (vv1)$4,190/mo

p10–p90 confidence band

HUD Fair Market Rent · 78873 · 6BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Real

Flood risk indexVery High FEMA NRI

Median household income—

Median area rent—

Median home value$100,900

the verdict

0.52%vs 1.0% target

Modeled rent: $4,190/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: $250/molisting

Cap rate: 3.5%
Cash flow: $1,713/mo
Cash-on-cash: -11.2%

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

$799,000

0.52% · rent $4,190

Intrinsic value · income approach

$950,020

16% 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