product

markets

method

205 Longhorn Pass, Caddo Mills, TX 75135 — $229,000 · 4bd · ~1% rule | OnePercent

205 Longhorn Pass, Caddo Mills, TX 75135

$229,000

Home·Caddo Mills 75135·205 Longhorn Pass, Caddo Mills, TX 75135

Last confirmed 3 days ago

205 Longhorn Pass, Caddo Mills, TX 75135

4 bd · 2 ba · 1,830 sqft · built 2022 · Caddo Mills · SINGLE_FAMILY·source listing ↗

$229,000

rent, three ways

OnePercent model (vv1)$2,247/mo

point estimate — add comps for a band

HUD Fair Market Rent · 75135 · 4BR$2,930/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hunt

Flood risk indexRelatively High FEMA NRI

Median household income$111,235

Median area rent$1,326/mo

Median home value$324,200

the verdict

0.98%vs 1.0% target

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

$229,000

0.98% · rent $2,247

Intrinsic value · income approach

$303,695

25% 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.