2714 Walnut Ave, Odessa, TX 79762

2 bd · 1 ba · 808 sqft · built 1950 · Odessa · SINGLE_FAMILY·source listing ↗

$89,999

rent, three ways

OnePercent model (vv1)$1,708/mo

point estimate — add comps for a band

HUD Fair Market Rent · 79762 · 2BR$1,680/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Ector

Flood risk indexRelatively Moderate FEMA NRI

Median household income$75,272

Median area rent$1,317/mo

Median home value$232,900

the verdict

1.90%vs 1.0% target

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

$89,999

1.90% · rent $1,708

Intrinsic value · income approach

$221,255

59% 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.