product

markets

method

1738 Skyline Dr, Worthington, MN 56187 — $185,000 · 2bd · ~1.1% rule | OnePercent

1738 Skyline Dr, Worthington, MN 56187

$185,000

Home·Worthington 56187·1738 Skyline Dr, Worthington, MN 56187

Confirmed in the last few hours

1738 Skyline Dr, Worthington, MN 56187

2 bd · 1 ba · 1,147 sqft · built 1973 · Worthington · SINGLE_FAMILY·source listing ↗

$185,000

rent, three ways

OnePercent model (vv1)$1,969/mo

p10–p90 confidence band

HUD Fair Market Rent · 56187 · 2BR

$1,070/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Nobles

Flood risk indexRelatively High FEMA NRI

Median household income$64,326

Median area rent$925/mo

Median home value$219,000

the verdict

1.06%vs 1.0% target

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

$185,000

1.06% · rent $1,969

Intrinsic value · income approach

$268,830

31% 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.