6500 Harbor Town Dr, Houston, TX 77036

2 bd · 2 ba · 1,016 sqft · built 1984 · Houston · CONDOS·source listing ↗

$79,000

rent, three ways

OnePercent model (vv1)$1,202/mo

p10–p90 confidence band

HUD Fair Market Rent · 77036 · 2BR$1,380/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Harris

Flood risk indexRelatively High FEMA NRI

Median household income$45,716

Median area rent$1,042/mo

Median home value$235,300

the verdict

1.52%vs 0.8% target

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

$79,000

1.52% · rent $1,202

Intrinsic value · income approach

$148,219

47% 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.