product

markets

method

3204 Canberra Ct, Fort Worth, TX 76105 — $129,000 · 2bd · ~1.1% rule | OnePercent

3204 Canberra Ct, Fort Worth, TX 76105

$129,000

Home·Fort Worth 76105·3204 Canberra Ct, Fort Worth, TX 76105

Last confirmed 4 days ago

3204 Canberra Ct, Fort Worth, TX 76105

2 bd · 1 ba · 704 sqft · built 1951 · Fort Worth · SINGLE_FAMILY·source listing ↗

$129,000

rent, three ways

OnePercent model (vv1)$1,394/mo

p10–p90 confidence band

HUD Fair Market Rent · 76105 · 2BR$1,410/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Tarrant

Flood risk indexRelatively Moderate FEMA NRI

Median household income$45,770

Median area rent$1,223/mo

Median home value$153,600

the verdict

1.08%vs 1.0% target

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

$129,000

1.08% · rent $1,394

Intrinsic value · income approach

$172,504

25% 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.