product

markets

method

117 E Division St, Pilot Point, TX 76258 — $100,000 · 2bd · ~1.5% rule | OnePercent

117 E Division St, Pilot Point, TX 76258

$100,000

Home·Pilot Point 76258·117 E Division St, Pilot Point, TX 76258

Last confirmed 4 days ago

117 E Division St, Pilot Point, TX 76258

2 bd · 1 ba · 792 sqft · built 1951 · Pilot Point · SINGLE_FAMILY·source listing ↗

$100,000

rent, three ways

OnePercent model (vv1)$1,539/mo

p10–p90 confidence band

HUD Fair Market Rent · 76258 · 2BR

$1,530/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Denton

Flood risk indexRelatively High FEMA NRI

Median household income$103,532

Median area rent$1,448/mo

Median home value$366,600

the verdict

1.54%vs 1.0% target

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

$100,000

1.54% · rent $1,539

Intrinsic value · income approach

$213,863

53% 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.