2816 S Bartell Dr, Houston, TX 77054

2 bd · 2 ba · 1,000 sqft · built 1982 · Houston · CONDOS·source listing ↗

$74,900

rent, three ways

OnePercent model (vv1)$1,178/mo

p10–p90 confidence band

HUD Fair Market Rent · 77054 · 2BR$1,910/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$62,106

Median area rent$1,440/mo

Median home value$200,000

the verdict

1.57%vs 0.8% target

wide confidence band

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

$74,900

1.57% · rent $1,178

Intrinsic value · income approach

$113,160

34% 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.