1399 Oak St, Abilene, TX 79602

2 bd · 1 ba · 864 sqft · built 1946 · Abilene · SINGLE_FAMILY·source listing ↗

$129,900

rent, three ways

OnePercent model (vv1)$1,790/mo

p10–p90 confidence band

HUD Fair Market Rent · 79602 · 2BR

$1,260/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Taylor

Flood risk indexRelatively Moderate FEMA NRI

Median household income$89,551

Median area rent$1,211/mo

Median home value$248,100

the verdict

1.38%vs 1.0% target

wide confidence band

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

$129,900

1.38% · rent $1,790

Intrinsic value · income approach

$177,148

27% 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.