product

markets

method

106 Vassas Ct, Warner Robins, GA 31088 — $175,000 · 3bd · ~1.2% rule | OnePercent

106 Vassas Ct, Warner Robins, GA 31088

$175,000

Home·Warner Robins 31088·106 Vassas Ct, Warner Robins, GA 31088

Unconfirmed for 9 days — may no longer be available

106 Vassas Ct, Warner Robins, GA 31088

3 bd · 3 ba · 1,950 sqft · built 1976 · Warner Robins · SINGLE_FAMILY·source listing ↗

$175,000

rent, three ways

OnePercent model (vv1)$2,087/mo

p10–p90 confidence band

HUD Fair Market Rent · 31088 · 3BR$1,940/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Houston

Flood risk indexRelatively Low FEMA NRI

Median household income$83,082

Median area rent$1,304/mo

Median home value$199,300

the verdict

1.19%vs 1.0% target

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

$175,000

1.19% · rent $2,087

Intrinsic value · income approach

$280,648

38% 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.