306 5th St, Andrews, TX 79714

1 bd · 1 ba · 696 sqft · built 1955 · Andrews · SINGLE_FAMILY·source listing ↗

$80,000

rent, three ways

OnePercent model (vv1)$1,496/mo

p10–p90 confidence band

HUD Fair Market Rent · 79714 · 1BR

$1,300/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Andrews

Flood risk indexRelatively Moderate FEMA NRI

Median household income$72,242

Median area rent$1,305/mo

Median home value$195,700

the verdict

1.87%vs 1.0% target

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

$80,000

1.87% · rent $1,496

Intrinsic value · income approach

$200,337

60% 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.