313 Ferrell Dr, Columbia, SC 29204

2 bd · 2 ba · 1,200 sqft · built 1947 · Columbia · SINGLE_FAMILY·source listing ↗

$135,000

rent, three ways

OnePercent model (vv1)$1,587/mo

p10–p90 confidence band

HUD Fair Market Rent · 29204 · 2BR

$1,170/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Richland

Flood risk indexRelatively Moderate FEMA NRI

Median household income$50,189

Median area rent$1,031/mo

Median home value$199,600

the verdict

1.18%vs 1.0% target

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

$135,000

1.18% · rent $1,587

Intrinsic value · income approach

$233,008

42% 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.