6980 NW 77th St, Donnybrook, ND 58734

3 bd · 1 ba · 2,236 sqft · built 1960 · Donnybrook · SINGLE_FAMILY·source listing ↗

$165,000

rent, three ways

OnePercent model (vv1)$2,161/mo

p10–p90 confidence band

HUD Fair Market Rent · 58734 · 3BR$1,320/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Mountrail

Flood risk indexRelatively High FEMA NRI

Median household income$76,250

Median area rent—

Median home value$147,200

the verdict

1.31%vs 1.0% target

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

$165,000

1.31% · rent $2,161

Intrinsic value · income approach

$165,000

0% 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.