1581 Wolsey Dr, Clint, TX 79836

2 bd · 1 ba · 900 sqft · built 2010 · Clint · SINGLE_FAMILY·source listing ↗

$130,000

rent, three ways

OnePercent model (vv1)$1,720/mo

p10–p90 confidence band

HUD Fair Market Rent · 79836 · 2BR

$1,080/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

El Paso

Flood risk indexRelatively Low FEMA NRI

Median household income$59,003

Median area rent$1,104/mo

Median home value$115,500

the verdict

1.32%vs 1.0% target

wide confidence band

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

$130,000

1.32% · rent $1,720

Intrinsic value · income approach

$222,429

42% 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.