5403 3rd St, Danbury, TX 77534

3 bd · 2 ba · 1,734 sqft · built 1971 · Danbury · SINGLE_FAMILY·source listing ↗

$259,000

rent, three ways

OnePercent model (vv1)$2,412/mo

p10–p90 confidence band

HUD Fair Market Rent · 77534 · 3BR

$1,710/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Brazoria

Flood risk indexRelatively Moderate FEMA NRI

Median household income$105,741

Median area rent$1,476/mo

Median home value$245,700

the verdict

0.93%vs 1.0% target

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

$259,000

0.93% · rent $2,412

Intrinsic value · income approach

$284,475

9% 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.