105 Guinn Ave, Leakey, TX 78873

4 bd · 3 ba · 2,140 sqft · built 2022 · Leakey · SINGLE_FAMILY·source listing ↗

$579,000

rent, three ways

OnePercent model (vv1)$2,719/mo

p10–p90 confidence band

HUD Fair Market Rent · 78873 · 4BR$1,440/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Real

Flood risk indexVery High FEMA NRI

Median household income—

Median area rent—

Median home value$100,900

the verdict

0.47%vs 1.0% target

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

$579,000

0.47% · rent $2,719

Intrinsic value · income approach

$616,326

6% 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.