product

markets

method

3027 Massey Rd, Vestavia Hills, AL 35216 — $160,000 · 2bd · ~0.9% rule | OnePercent

3027 Massey Rd, Vestavia Hills, AL 35216

$160,000

Home·Vestavia Hills 35216·3027 Massey Rd, Vestavia Hills, AL 35216

Confirmed in the last few hours

3027 Massey Rd, Vestavia Hills, AL 35216

2 bd · 2 ba · 1,054 sqft · built 1968 · Vestavia Hills · CONDOS·source listing ↗

$160,000

rent, three ways

OnePercent model (vv1)$1,515/mo

p10–p90 confidence band

HUD Fair Market Rent · 35216 · 2BR

$1,590/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Jefferson

Flood risk indexRelatively High FEMA NRI

Median household income$74,525

Median area rent$1,373/mo

Median home value$398,200

the verdict

0.95%vs 0.8% target

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

$160,000

0.95% · rent $1,515

Intrinsic value · income approach

$260,204

39% 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.