product

markets

method

2428 E University Dr, Auburn, AL 36830 — $275,000 · 3bd · ~0.8% rule | OnePercent

2428 E University Dr, Auburn, AL 36830

$275,000

Home·Auburn 36830·2428 E University Dr, Auburn, AL 36830

Last confirmed 6 days ago

2428 E University Dr, Auburn, AL 36830

3 bd · 2.5 ba · 1,527 sqft · built 2003 · Auburn · CONDOS·source listing ↗

$275,000

rent, three ways

OnePercent model (vv1)$2,309/mo

p10–p90 confidence band

HUD Fair Market Rent · 36830 · 3BR$1,750/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Lee

Flood risk indexRelatively Moderate FEMA NRI

Median household income$70,188

Median area rent$1,092/mo

Median home value$367,700

the verdict

0.84%vs 0.8% target

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

$275,000

0.84% · rent $2,309

Intrinsic value · income approach

$374,955

27% 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.