109 Thornwell Ct, Columbia, SC 29205

1 bd · 1 ba · 762 sqft · built 1972 · Columbia · CONDOS·source listing ↗

$119,000

rent, three ways

OnePercent model (vv1)$1,372/mo

p10–p90 confidence band

HUD Fair Market Rent · 29205 · 1BR

$1,220/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$64,231

Median area rent$1,109/mo

Median home value$349,700

the verdict

1.15%vs 0.8% target

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

$119,000

1.15% · rent $1,372

Intrinsic value · income approach

$248,506

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.