2721 Cadillac St, Moraine, OH 45439

2 bd · 1 ba · 624 sqft · built 1943 · Moraine · SINGLE_FAMILY·source listing ↗

$119,900

rent, three ways

OnePercent model (vv1)$1,128/mo

p10–p90 confidence band

HUD Fair Market Rent · 45439 · 2BR$1,260/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Montgomery

Flood risk indexRelatively Moderate FEMA NRI

Median household income$52,035

Median area rent$1,084/mo

Median home value$143,300

the verdict

0.94%vs 1.0% target

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

$119,900

0.94% · rent $1,128

Intrinsic value · income approach

$131,537

9% 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.