129 Colton Ln, Roseburg, OR 97470

2 bd · 2 ba · 1,536 sqft · built 1979 · Roseburg · MOBILE·source listing ↗

$65,000

rent, three ways

OnePercent model (vv1)$1,712/mo

point estimate — add comps for a band

HUD Fair Market Rent · 97470 · 2BR$1,270/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Douglas

Flood risk indexRelatively High FEMA NRI

Median household income$54,751

Median area rent$1,101/mo

Median home value$260,400

the verdict

2.63%vs 1.2% target

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

$65,000

2.63% · rent $1,712

Intrinsic value · income approach

$297,682

78% 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.