2080 King Rd, North Zulch, TX 77872

3 bd · 2 ba · 1,653 sqft · built 1983 · North Zulch · SINGLE_FAMILY·source listing ↗

$200,000

rent, three ways

OnePercent model (vv1)$2,307/mo

p10–p90 confidence band

HUD Fair Market Rent · 77872 · 3BR$1,670/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Madison

Flood risk indexRelatively High FEMA NRI

Median household income$87,188

Median area rent$766/mo

Median home value$190,300

the verdict

1.15%vs 1.0% target

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

$200,000

1.15% · rent $2,307

Intrinsic value · income approach

$495,315

60% 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.