1008 Zacatecas Ave, Odessa, TX 79761

4 bd · 3 ba · 2,540 sqft · built 1959 · Odessa · SINGLE_FAMILY·source listing ↗

$124,460

rent, three ways

OnePercent model (vv1)$2,681/mo

p10–p90 confidence band

HUD Fair Market Rent · 79761 · 4BR$2,160/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Ector

Flood risk indexRelatively Moderate FEMA NRI

Median household income$68,228

Median area rent$1,187/mo

Median home value$166,000

the verdict

2.15%vs 1.0% target

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

$124,460

2.15% · rent $2,681

Intrinsic value · income approach

$320,386

61% 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.