1551 Buffalo Trl, Morristown, TN 37814

3 bd · 1 ba · 1,346 sqft · built 1950 · Morristown · SINGLE_FAMILY·source listing ↗

$149,000

rent, three ways

OnePercent model (vv1)

$1,558/mo

p10–p90 confidence band

HUD Fair Market Rent · 37814 · 3BR$1,460/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hamblen

Flood risk indexRelatively Moderate FEMA NRI

Median household income$55,650

Median area rent$877/mo

Median home value$220,500

the verdict

1.05%vs 1.0% target

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

$149,000

1.05% · rent $1,558

Intrinsic value · income approach

$242,979

39% 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.