406 N Elm St, Darrouzett, TX 79024

3 bd · 1 ba · built 2009 · Darrouzett · MOBILE·source listing ↗

$79,900

rent, three ways

OnePercent model (vv1)

$1,901/mo

wide honest range — HUD/comp anchors · $320–$1,901

HUD Fair Market Rent · 79024 · 3BR$1,270/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Lipscomb

Flood risk indexRelatively High FEMA NRI

Median household income$71,250

Median area rent$593/mo

Median home value$110,100

the verdict

2.38%⚠vs 1.2% target

Unverified — model rent disagrees with HUD/comps

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

$79,900

2.38% · unverified

Intrinsic value · income approach

$79,900

0% 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.