604 Belle Grove Cir, Vidalia, LA 71373

3 bd · 1 ba · 1,160 sqft · Vidalia · SINGLE_FAMILY·source listing ↗

$22,900

$27,500 first listed

seller intel

Price cut

−16.7%

from $27,500

Motivation score

50/100

OnePercent model (vv1)$1,762/mo

p10–p90 confidence band

HUD Fair Market Rent · 71373 · 3BR$1,450/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Concordia

Flood risk indexRelatively Moderate FEMA NRI

Median household income$45,690

Median area rent$1,003/mo

Median home value$124,500

the verdict

7.69%vs 1.0% target

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

$22,900

7.69% · rent $1,762

Intrinsic value · income approach

$120,656

81% 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.