370 Railroad, Berlin, GA 31722

3 bd · 2 ba · 1,680 sqft · built 2023 · Berlin · SINGLE_FAMILY·source listing ↗

$134,900

rent, three ways

OnePercent model (vv1)$2,291/mo

wide honest range — HUD/comp anchors · $540–$2,291

HUD Fair Market Rent · 31722 · 3BR$1,170/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Colquitt

Flood risk indexRelatively Moderate FEMA NRI

Median household income$54,167

Median area rent$871/mo

Median home value$107,400

the verdict

1.70%⚠vs 1.0% target

Unverified — model rent disagrees with HUD/comps

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

$134,900

1.70% · unverified

Intrinsic value · income approach

$142,052

5% 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.