221 Naset Dr, Georgetown, TX 78626

4 bd · 2 ba · 1,700 sqft · built 2019 · Georgetown · SINGLE_FAMILY·source listing ↗

$1,895

rent, three ways

OnePercent model (vv1)$2,005/mo

p10–p90 confidence band

HUD Fair Market Rent · 78626 · 4BR

$2,940/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Williamson

Flood risk indexRelatively Moderate FEMA NRI

Median household income$100,431

Median area rent$1,879/mo

Median home value$387,700

the verdict

105.80%vs 1.0% target

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

$1,895

105.80% · rent $2,005

Intrinsic value · income approach

$329,708

99% 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.