511 Baker St, Atlanta, TX 75551

4 bd · 2 ba · 1,654 sqft · built 1935 · Atlanta · SINGLE_FAMILY·source listing ↗

$19,900

rent, three ways

OnePercent model (vv1)$2,214/mo

point estimate — add comps for a band

HUD Fair Market Rent · 75551 · 4BR$1,560/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Cass

Flood risk indexRelatively Moderate FEMA NRI

Median household income$64,248

Median area rent$932/mo

Median home value$160,000

the verdict

11.13%vs 1.0% target

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

$19,900

11.13% · rent $2,214

Intrinsic value · income approach

$223,857

91% 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.