4715 Needle Leaf Ln, Dallas, TX 75236

3 bd · 1 ba · 1,235 sqft · built 1982 · Dallas · SINGLE_FAMILY·source listing ↗

$244,900

rent, three ways

OnePercent model (vv1)$1,897/mo

p10–p90 confidence band

HUD Fair Market Rent · 75236 · 3BR$2,030/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Dallas

Flood risk indexRelatively High FEMA NRI

Median household income$49,715

Median area rent$1,379/mo

Median home value$255,800

the verdict

0.77%vs 1.0% target

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

$244,900

0.77% · rent $1,897

Intrinsic value · income approach

$238,607

3% 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.