3736 Ruskin St, Dallas, TX 75215

2 bd · 1.5 ba · 836 sqft · built 1931 · Dallas · SINGLE_FAMILY·source listing ↗

$85,000

rent, three ways

OnePercent model (vv1)$1,426/mo

p10–p90 confidence band

HUD Fair Market Rent · 75215 · 2BR

$1,540/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Dallas

Flood risk indexRelatively Moderate FEMA NRI

Median household income$45,557

Median area rent$1,294/mo

Median home value$190,100

the verdict

1.68%vs 1.0% target

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

$85,000

1.68% · rent $1,426

Intrinsic value · income approach

$181,525

53% 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.