116 Lakeshore Trl, Whitney, TX 76692

2 bd · 2 ba · 1,744 sqft · built 1948 · Whitney · SINGLE_FAMILY·source listing ↗

$165,000

rent, three ways

OnePercent model (vv1)$2,075/mo

p10–p90 confidence band

HUD Fair Market Rent · 76692 · 2BR$1,000/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hill

Flood risk indexRelatively High FEMA NRI

Median household income$55,149

Median area rent$877/mo

Median home value$169,100

the verdict

1.26%vs 1.0% target

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

$165,000

1.26% · rent $2,075

Intrinsic value · income approach

$284,876

42% 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.