120 Coffee Dr, Helenwood, TN 37755

3 bd · 1 ba · 1,322 sqft · built 1978 · Helenwood · SINGLE_FAMILY·source listing ↗

$189,000

rent, three ways

OnePercent model (vv1)$2,004/mo

p10–p90 confidence band

HUD Fair Market Rent · 37755 · 3BR

$1,180/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Scott

Flood risk indexRelatively Moderate FEMA NRI

Median household income$46,238

Median area rent$852/mo

Median home value$159,000

the verdict

1.06%vs 1.0% target

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

$189,000

1.06% · rent $2,004

Intrinsic value · income approach

$211,191

11% 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.