Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

209 S Orange St, Grapeland, TX 75844 — $60,000 · ~3.2% rule | OnePercent

209 S Orange St, Grapeland, TX 75844

$60,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Grapeland 75844·209 S Orange St, Grapeland, TX 75844

Last confirmed 3 days ago

209 S Orange St, Grapeland, TX 75844

1,064 sqft · Grapeland · MOBILE·source listing ↗

$60,000

rent, three ways

OnePercent model (vv1)$1,892/mo

point estimate — add comps for a band

HUD Fair Market Rent · 75844 · $770/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Houston

Flood risk indexRelatively High FEMA NRI

Median household income$60,376

Median area rent$880/mo

Median home value$160,100

the verdict

3.15%vs 1.2% target

Modeled rent: $1,892/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: —listing

Cap rate: 25.9%
Cash flow: +$993/mo
Cash-on-cash: 86.4%

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

$60,000

3.15% · rent $1,892

Intrinsic value · income approach

$212,525

72% 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.

Unlock with Pro