129 Arianna Way, Auburndale, FL 33823

2 bd · 2 ba · 960 sqft · built 1991 · Auburndale · MOBILE·source listing ↗

$45,000

rent, three ways

OnePercent model (vv1)$1,336/mo

p10–p90 confidence band

HUD Fair Market Rent · 33823 · 2BR

$1,220/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Polk

Flood risk indexRelatively Moderate FEMA NRI

Median household income$71,485

Median area rent$1,147/mo

Median home value$256,900

the verdict

2.97%vs 1.2% target

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

$45,000

2.97% · rent $1,336

Intrinsic value · income approach

$198,644

77% 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.