24066 Tulip Dr, Willits, CA 95490

3 bd · 2 ba · 1,330 sqft · Willits · SINGLE_FAMILY·source listing ↗

$319,900

rent, three ways

OnePercent model (vv1)$2,520/mo

point estimate — add comps for a band

HUD Fair Market Rent · 95490 · 3BR

$2,210/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Mendocino

Flood risk indexVery High FEMA NRI

Median household income$79,594

Median area rent$1,243/mo

Median home value$392,700

the verdict

0.79%vs 1.0% target

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

$319,900

0.79% · rent $2,520

Intrinsic value · income approach

$380,673

16% 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.