117 Jay St, Hopkins, SC 29061

3 bd · 2 ba · 1,450 sqft · built 2002 · Hopkins · MOBILE·source listing ↗

$114,900

rent, three ways

OnePercent model (vv1)$2,031/mo

p10–p90 confidence band

HUD Fair Market Rent · 29061 · 3BR$1,860/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Richland

Flood risk indexRelatively Moderate FEMA NRI

Median household income$60,307

Median area rent$1,208/mo

Median home value$171,400

the verdict

1.77%vs 1.2% target

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

$114,900

1.77% · rent $2,031

Intrinsic value · income approach

$238,514

52% 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.