105 Kellogg Fork Rd, Sunbury, NC 27979

2 ba · built 1957 · Sunbury · SINGLE_FAMILY·source listing ↗

$60,000

rent, three ways

OnePercent model (vv1)$1,631/mo

p10–p90 confidence band

HUD Fair Market Rent · 27979 · $1,490/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Gates

Flood risk indexRelatively Moderate FEMA NRI

Median household income$63,170

Median area rent—

Median home value$192,300

the verdict

2.72%vs 1.0% target

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

$60,000

2.72% · rent $1,631

Intrinsic value · income approach

$201,191

70% 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.