124 Emily Rd, Salters, SC 29590

4 bd · 1 ba · 1,152 sqft · built 1974 · Salters · SINGLE_FAMILY·source listing ↗

$95,000

rent, three ways

OnePercent model (vv1)$1,932/mo

wide honest range — HUD/comp anchors · $380–$1,932

HUD Fair Market Rent · 29590 · 4BR$1,310/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Williamsburg

Flood risk indexRelatively High FEMA NRI

Median household income$31,115

Median area rent$674/mo

Median home value$74,400

the verdict

2.03%⚠vs 1.0% target

Unverified — model rent disagrees with HUD/comps

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

$95,000

2.03% · unverified

Intrinsic value · income approach

$95,000

0% 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.