4403 Carter Creek Pkwy, Bryan, TX 77802

1 bd · 1 ba · 720 sqft · built 1978 · Bryan · CONDOS·source listing ↗

$95,000

rent, three ways

OnePercent model (vv1)$945/mo

point estimate — add comps for a band

HUD Fair Market Rent · 77802 · 1BR$1,260/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Brazos

Flood risk indexRelatively Moderate FEMA NRI

Median household income$70,666

Median area rent$1,280/mo

Median home value$254,500

the verdict

0.99%vs 0.8% target

wide confidence band

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

$95,000

0.99% · rent $945

Intrinsic value · income approach

$146,664

35% 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.