product

markets

method

N170W19981 Willow Ridge Dr, Jackson, WI 53037 — $325,000 · 3bd · ~0.8% rule | OnePercent

N170W19981 Willow Ridge Dr, Jackson, WI 53037

$325,000

Home·Jackson 53037·N170W19981 Willow Ridge Dr, Jackson, WI 53037

Last confirmed 6 days ago

N170W19981 Willow Ridge Dr, Jackson, WI 53037

3 bd · 2.5 ba · 1,710 sqft · built 1997 · Jackson · CONDOS·source listing ↗

$325,000

rent, three ways

OnePercent model (vv1)$2,492/mo

p10–p90 confidence band

HUD Fair Market Rent · 53037 · 3BR$1,700/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Washington

Flood risk indexRelatively Moderate FEMA NRI

Median household income$97,611

Median area rent$1,155/mo

Median home value$343,800

the verdict

0.77%vs 0.8% target

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

$325,000

0.77% · rent $2,492

Intrinsic value · income approach

$400,452

19% 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.