115 Thompson Cir, Youngsville, NC 27596

3 bd · 2 ba · built 2025 · Youngsville · MOBILE·source listing ↗

$95,000

rent, three ways

OnePercent model (vv1)$1,910/mo

p10–p90 confidence band

HUD Fair Market Rent · 27596 · 3BR$1,740/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Franklin

Flood risk indexRelatively Moderate FEMA NRI

Median household income$95,940

Median area rent$1,211/mo

Median home value$377,600

the verdict

2.01%vs 1.2% target

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

$95,000

2.01% · rent $1,910

Intrinsic value · income approach

$325,089

71% 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.