product

markets

method

436 Cami Forest Ln, Columbia, SC 29209 — $119,900 · 2bd · ~1.4% rule | OnePercent

436 Cami Forest Ln, Columbia, SC 29209

$119,900

Home·Columbia 29209·436 Cami Forest Ln, Columbia, SC 29209

Unconfirmed for 8 days — may no longer be available

436 Cami Forest Ln, Columbia, SC 29209

2 bd · 2.5 ba · 1,140 sqft · built 2004 · Columbia · CONDOS·source listing ↗

$119,900

rent, three ways

OnePercent model (vv1)$1,623/mo

p10–p90 confidence band

HUD Fair Market Rent · 29209 · 2BR$1,390/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Richland

Flood risk indexRelatively High FEMA NRI

Median household income$58,772

Median area rent$1,326/mo

Median home value$206,500

the verdict

1.35%vs 0.8% target

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

$119,900

1.35% · rent $1,623

Intrinsic value · income approach

$190,139

37% 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.