1394 Forrest Dr, Mount Airy, NC 27030

2 bd · 1 ba · 1,421 sqft · built 1940 · Mount Airy · SINGLE_FAMILY·source listing ↗

$160,000

rent, three ways

OnePercent model (vv1)$1,937/mo

p10–p90 confidence band

HUD Fair Market Rent · 27030 · 2BR$930/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Surry

Flood risk indexRelatively Moderate FEMA NRI

Median household income$46,377

Median area rent$754/mo

Median home value$165,400

the verdict

1.21%vs 1.0% target

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

$160,000

1.21% · rent $1,937

Intrinsic value · income approach

$312,301

49% 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.