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

304 Avenue P, Sunray, TX 79086 — $160,000 · 3bd · ~1.3% rule | OnePercent

304 Avenue P, Sunray, TX 79086

$160,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Sunray 79086·304 Avenue P, Sunray, TX 79086

Last confirmed 4 days ago

304 Avenue P, Sunray, TX 79086

3 bd · 1 ba · 1,614 sqft · Sunray · SINGLE_FAMILY·source listing ↗

$160,000

rent, three ways

OnePercent model (vv1)$2,066/mo

p10–p90 confidence band

HUD Fair Market Rent · 79086 · 3BR$1,390/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Moore

Flood risk indexRelatively High FEMA NRI

Median household income$70,648

Median area rent$984/mo

Median home value$137,700

the verdict

1.29%vs 1.0% target

Modeled rent: $2,066/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: Nonelisting

Cap rate: 10.0%
Cash flow: +$522/mo
Cash-on-cash: 17.0%

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

$160,000

1.29% · rent $2,066

Intrinsic value · income approach

$155,593

3% above 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