431 E Crockett St, DeKalb, TX 75559

3 bd · 1 ba · 900 sqft · DeKalb · SINGLE_FAMILY·source listing ↗

$99,900

rent, three ways

OnePercent model (vv1)$1,678/mo

p10–p90 confidence band

HUD Fair Market Rent · 75559 · 3BR$1,210/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Bowie

Flood risk indexRelatively Moderate FEMA NRI

Median household income$58,313

Median area rent$828/mo

Median home value$147,400

the verdict

1.68%vs 1.0% target

wide confidence band

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

$99,900

1.68% · rent $1,678

Intrinsic value · income approach

$229,294

56% 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.