product

markets

method

2033 Little Crk Way, Hockley, TX 77447 — $104,900 · 3bd · ~2.2% rule | OnePercent

2033 Little Crk Way, Hockley, TX 77447

$104,900

Home·Hockley 77447·2033 Little Crk Way, Hockley, TX 77447

Last confirmed 4 days ago

2033 Little Crk Way, Hockley, TX 77447

3 bd · 2 ba · 1,792 sqft · built 2025 · Hockley · MOBILE·source listing ↗

$104,900

rent, three ways

OnePercent model (vv1)

$2,264/mo

p10–p90 confidence band

HUD Fair Market Rent · 77447 · 3BR$2,330/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Waller

Flood risk indexRelatively High FEMA NRI

Median household income$116,925

Median area rent$1,811/mo

Median home value$326,400

the verdict

2.16%vs 1.2% target

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

$104,900

2.16% · rent $2,264

Intrinsic value · income approach

$326,216

68% 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.