103 Dalton St, Stoneville, NC 27048

2 bd · 1 ba · 840 sqft · built 1941 · Stoneville · SINGLE_FAMILY·source listing ↗

$125,000

rent, three ways

OnePercent model (vv1)

$1,681/mo

p10–p90 confidence band

HUD Fair Market Rent · 27048 · 2BR$1,060/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Rockingham

Flood risk indexRelatively Moderate FEMA NRI

Median household income$60,015

Median area rent$841/mo

Median home value$167,700

the verdict

1.34%vs 1.0% target

wide confidence band

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

$125,000

1.34% · rent $1,681

Intrinsic value · income approach

$229,877

46% 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.