product

markets

method

137 Stewart St, New Fairview, TX 76078 — $120,000 · 4bd · ~1.5% rule | OnePercent

137 Stewart St, New Fairview, TX 76078

$120,000

Home·New Fairview 76078·137 Stewart St, New Fairview, TX 76078

Last confirmed 4 days ago

137 Stewart St, New Fairview, TX 76078

4 bd · 2 ba · 1,860 sqft · built 2018 · New Fairview · MOBILE·source listing ↗

$120,000

rent, three ways

OnePercent model (vv1)

$1,836/mo

p10–p90 confidence band

HUD Fair Market Rent · 76078 · 4BR$2,680/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Wise

Flood risk indexRelatively Moderate FEMA NRI

Median household income$99,866

Median area rent$1,635/mo

Median home value$309,600

the verdict

1.53%vs 1.2% target

wide confidence band

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

$120,000

1.53% · rent $1,836

Intrinsic value · income approach

$294,110

59% 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.