1001 Jarvis Rd, Rogersville, TN 37857

2 bd · 1 ba · 720 sqft · built 1940 · Rogersville · SINGLE_FAMILY·source listing ↗

$119,900

rent, three ways

OnePercent model (vv1)$1,070/mo

point estimate — add comps for a band

HUD Fair Market Rent · 37857 · 2BR$940/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hawkins

Flood risk indexRelatively Moderate FEMA NRI

Median household income$54,536

Median area rent$652/mo

Median home value$171,800

the verdict

0.89%vs 1.0% target

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

$119,900

0.89% · rent $1,070

Intrinsic value · income approach

$192,365

38% 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.