29 Washington St, Waterville, ME 04901

3 bd · 1 ba · 1,575 sqft · built 1988 · Waterville · SINGLE_FAMILY·source listing ↗

$100,000

rent, three ways

OnePercent model (vv1)$1,987/mo

p10–p90 confidence band

HUD Fair Market Rent · 04901 · 3BR$1,810/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Kennebec

Flood risk indexRelatively Moderate FEMA NRI

Median household income$57,403

Median area rent$990/mo

Median home value$204,700

the verdict

1.99%vs 1.0% target

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

$100,000

1.99% · rent $1,987

Intrinsic value · income approach

$264,526

62% 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.