product

markets

method

83 Grubs Rv Park, Justiceburg, TX 79330 — $95,000 · 1bd · ~1.4% rule | OnePercent

83 Grubs Rv Park, Justiceburg, TX 79330

$95,000

Home·Justiceburg 79330·83 Grubs Rv Park, Justiceburg, TX 79330

Last confirmed 4 days ago

83 Grubs Rv Park, Justiceburg, TX 79330

1 bd · 2 ba · 432 sqft · built 2000 · Justiceburg · SINGLE_FAMILY·source listing ↗

$95,000

rent, three ways

OnePercent model (vv1)$1,339/mo

p10–p90 confidence band

HUD Fair Market Rent · 79330 · 1BR$860/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Garza

Flood risk indexRelatively High FEMA NRI

Median household income$60,179

Median area rent—

Median home value—

the verdict

1.41%vs 1.0% target

wide confidence band

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

$95,000

1.41% · rent $1,339

Intrinsic value · income approach

$173,408

45% 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.