product

markets

method

1441 Dallas St, Colorado City, TX 79512 — $219,500 · 3bd · ~1.5% rule | OnePercent

1441 Dallas St, Colorado City, TX 79512

$219,500

Home·Colorado City 79512·1441 Dallas St, Colorado City, TX 79512

Last confirmed 4 days ago

1441 Dallas St, Colorado City, TX 79512

3 bd · 3 ba · 2,598 sqft · built 1976 · Colorado City · SINGLE_FAMILY·source listing ↗

$219,500

rent, three ways

OnePercent model (vv1)$3,199/mo

wide honest range — HUD/comp anchors · $878–$3,199

HUD Fair Market Rent · 79512 · 3BR$1,550/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Mitchell

Flood risk indexRelatively High FEMA NRI

Median household income$60,353

Median area rent$613/mo

Median home value$88,800

the verdict

1.46%⚠vs 1.0% target

Unverified — model rent disagrees with HUD/comps

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

$219,500

1.46% · unverified

Intrinsic value · income approach

$226,405

3% 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.