4733 Swan Dr, Bonanza, OR 97623

1 bd · 1 ba · 1,600 sqft · built 2008 · Bonanza · SINGLE_FAMILY·source listing ↗

$205,000

rent, three ways

OnePercent model (vv1)$1,663/mo

p10–p90 confidence band

HUD Fair Market Rent · 97623 · 1BR

$860/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Klamath

Flood risk indexRelatively Moderate FEMA NRI

Median household income$66,927

Median area rent$881/mo

Median home value$292,300

the verdict

0.81%vs 1.0% target

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

$205,000

0.81% · rent $1,663

Intrinsic value · income approach

$251,866

19% 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.