13323 Wells River Dr, Houston, TX 77041

3 bd · 2 ba · 1,790 sqft · built 1982 · Houston · SINGLE_FAMILY·source listing ↗

$200,000

rent, three ways

OnePercent model (vv1)$2,000/mo

p10–p90 confidence band

HUD Fair Market Rent · 77041 · 3BR$2,610/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$77,083

Median area rent$1,644/mo

Median home value$285,200

the verdict

1.00%vs 1.0% target

wide confidence band

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

$200,000

1.00% · rent $2,000

Intrinsic value · income approach

$262,413

24% 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.