803 Pearl St, Darlington, SC 29532

3 bd · 2 ba · 1,551 sqft · built 1903 · Darlington · SINGLE_FAMILY·source listing ↗

$162,000

rent, three ways

OnePercent model (vv1)$2,256/mo

p10–p90 confidence band

HUD Fair Market Rent · 29532 · 3BR

$1,330/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Darlington

Flood risk indexRelatively Moderate FEMA NRI

Median household income$44,482

Median area rent$891/mo

Median home value$148,400

the verdict

1.39%vs 1.0% target

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

$162,000

1.39% · rent $2,256

Intrinsic value · income approach

$266,935

39% 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.