20203 Fox Stone Ln, Humble, TX 77338

3 bd · 2 ba · 1,772 sqft · built 1977 · Humble · SINGLE_FAMILY·source listing ↗

$162,000

rent, three ways

OnePercent model (vv1)$1,859/mo

p10–p90 confidence band

HUD Fair Market Rent · 77338 · 3BR$2,070/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$64,755

Median area rent$1,415/mo

Median home value$233,300

the verdict

1.15%vs 1.0% target

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

$162,000

1.15% · rent $1,859

Intrinsic value · income approach

$245,737

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.