product

markets

method

1204 N Gillis St, Fort Stockton, TX 79735 — $150,000 · 3bd · ~0.9% rule | OnePercent

1204 N Gillis St, Fort Stockton, TX 79735

$150,000

Home·Fort Stockton 79735·1204 N Gillis St, Fort Stockton, TX 79735

Last confirmed 4 days ago

1204 N Gillis St, Fort Stockton, TX 79735

3 bd · 1 ba · 950 sqft · built 1970 · Fort Stockton · SINGLE_FAMILY·source listing ↗

$150,000

rent, three ways

OnePercent model (vv1)$1,386/mo

p10–p90 confidence band

HUD Fair Market Rent · 79735 · 3BR

$1,350/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Pecos

Flood risk indexRelatively Moderate FEMA NRI

Median household income$78,935

Median area rent$937/mo

Median home value$174,500

the verdict

0.92%vs 1.0% target

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

$150,000

0.92% · rent $1,386

Intrinsic value · income approach

$132,075

14% 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.