2618 Colt Dr, San Antonio, TX 78227

4 bd · 3 ba · 1,613 sqft · built 1961 · San Antonio · SINGLE_FAMILY·source listing ↗

$100,000

rent, three ways

OnePercent model (vv1)$1,940/mo

p10–p90 confidence band

HUD Fair Market Rent · 78227 · 4BR$1,820/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Bexar

Flood risk indexRelatively Moderate FEMA NRI

Median household income$51,519

Median area rent$1,207/mo

Median home value$159,700

the verdict

1.94%vs 1.0% target

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

$100,000

1.94% · rent $1,940

Intrinsic value · income approach

$245,986

59% 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.