142 Cushing Way, Layton, UT 84041

2 bd · 1 ba · 640 sqft · built 2024 · Layton · MOBILE·source listing ↗

$49,999

rent, three ways

OnePercent model (vv1)$1,222/mo

p10–p90 confidence band

HUD Fair Market Rent · 84041 · 2BR$1,590/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Davis

Flood risk indexRelatively High FEMA NRI

Median household income$89,604

Median area rent$1,490/mo

Median home value$443,100

the verdict

2.44%vs 1.2% target

wide confidence band

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

$49,999

2.44% · rent $1,222

Intrinsic value · income approach

$242,611

79% 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.