4608 W Jasmine St, Pearland, TX 77581

3 bd · 2 ba · 1,180 sqft · built 1983 · Pearland · SINGLE_FAMILY·source listing ↗

$199,000

rent, three ways

OnePercent model (vv1)$1,682/mo

p10–p90 confidence band

HUD Fair Market Rent · 77581 · 3BR$2,050/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Brazoria

Flood risk indexRelatively High FEMA NRI

Median household income$111,139

Median area rent$1,596/mo

Median home value$338,000

the verdict

0.85%vs 1.0% target

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

$199,000

0.85% · rent $1,682

Intrinsic value · income approach

$252,235

21% 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.