505 N Lbj Dr, Johnson City, TX 78636

3 bd · 2 ba · 1,100 sqft · built 1956 · Johnson City · SINGLE_FAMILY·source listing ↗

$325,000

rent, three ways

OnePercent model (vv1)$2,154/mo

p10–p90 confidence band

HUD Fair Market Rent · 78636 · 3BR$2,240/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Blanco

Flood risk indexRelatively Moderate FEMA NRI

Median household income$72,663

Median area rent$1,123/mo

Median home value$532,600

the verdict

0.66%vs 1.0% target

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

$325,000

0.66% · rent $2,154

Intrinsic value · income approach

$515,101

37% 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.