307 Russell, Hughes Springs, TX 75656

3 bd · 2 ba · 1,510 sqft · built 1950 · Hughes Springs · SINGLE_FAMILY·source listing ↗

$79,900

rent, three ways

OnePercent model (vv1)

$2,000/mo

point estimate — add comps for a band

HUD Fair Market Rent · 75656 · 3BR$1,320/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Cass

Flood risk indexRelatively High FEMA NRI

Median household income$41,727

Median area rent$885/mo

Median home value$144,500

the verdict

2.50%vs 1.0% target

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

$79,900

2.50% · rent $2,000

Intrinsic value · income approach

$277,178

71% 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.