123 N 3rd, Manila, UT 84046

4 bd · 2 ba · 1,589 sqft · built 1980 · Manila · MOBILE·source listing ↗

$275,000

rent, three ways

OnePercent model (vv1)$1,967/mo

p10–p90 confidence band

HUD Fair Market Rent · 84046 · 4BR$1,930/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Daggett

Flood risk indexRelatively Moderate FEMA NRI

Median household income$76,250

Median area rent$961/mo

Median home value$281,000

the verdict

0.72%vs 1.2% target

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

$275,000

0.72% · rent $1,967

Intrinsic value · income approach

$333,696

18% 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.