19 W Avenue O, San Angelo, TX 76903

2 bd · 1 ba · 972 sqft · built 1943 · San Angelo · SINGLE_FAMILY·source listing ↗

$75,000

rent, three ways

OnePercent model (vv1)$1,202/mo

p10–p90 confidence band

HUD Fair Market Rent · 76903 · 2BR

$1,190/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Tom Green

Flood risk indexRelatively Moderate FEMA NRI

Median household income$49,498

Median area rent$1,088/mo

Median home value$125,700

the verdict

1.60%vs 1.0% target

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

$75,000

1.60% · rent $1,202

Intrinsic value · income approach

$145,206

48% 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.