3 Kelli Ln, Rozet, WY 82727

3 bd · 2 ba · 1,728 sqft · built 2007 · Rozet · MOBILE·source listing ↗

$400,000

rent, three ways

OnePercent model (vv1)$2,125/mo

p10–p90 confidence band

HUD Fair Market Rent · 82727 · 3BR$1,310/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Campbell

Flood risk indexRelatively High FEMA NRI

Median household income$97,972

Median area rent$1,071/mo

Median home value$344,300

the verdict

0.53%vs 1.2% target

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

$400,000

0.53% · rent $2,125

Intrinsic value · income approach

$364,305

10% above 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.