Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

571 FM 1360, Woodsboro, TX 78393 — $645,000 · 3bd · ~0.4% rule | OnePercent

571 FM 1360, Woodsboro, TX 78393

$645,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Woodsboro 78393·571 FM 1360, Woodsboro, TX 78393

Last confirmed 4 days ago

571 FM 1360, Woodsboro, TX 78393

3 bd · 2,027 sqft · Woodsboro · SINGLE_FAMILY·source listing ↗

$645,000

rent, three ways

OnePercent model (vv1)$2,316/mo

p10–p90 confidence band

HUD Fair Market Rent · 78393 · 3BR$1,350/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Refugio

Flood risk indexVery High FEMA NRI

Median household income$77,014

Median area rent$1,009/mo

Median home value$155,100

the verdict

0.36%vs 1.0% target

Modeled rent: $2,316/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: —listing

Cap rate: 1.9%
Cash flow: $2,223/mo
Cash-on-cash: -18.0%

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

$645,000

0.36% · rent $2,316

Intrinsic value · income approach

$227,616

183% above 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.

Unlock with Pro