2036 Hillman Way, Roebuck, SC 29376

3 bd · 2.5 ba · 1,570 sqft · Roebuck · MULTI_FAMILY·source listing ↗

$204,900

rent, three ways

OnePercent model (vv1)$2,165/mo

p10–p90 confidence band

HUD Fair Market Rent · 29376 · 3BR$1,410/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Spartanburg

Flood risk indexRelatively Low FEMA NRI

Median household income$70,645

Median area rent$931/mo

Median home value$234,200

the verdict

1.06%vs 1.2% target

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

$204,900

1.06% · rent $2,165

Intrinsic value · income approach

$237,238

14% 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.