104 Neely Ct, Rock Hill, SC 29732

2 bd · 1.5 ba · 870 sqft · built 1980 · Rock Hill · TOWNHOMES·source listing ↗

$177,500

rent, three ways

OnePercent model (vv1)$1,767/mo

p10–p90 confidence band

HUD Fair Market Rent · 29732 · 2BR$1,510/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

York

Flood risk indexRelatively High FEMA NRI

Median household income$84,937

Median area rent$1,333/mo

Median home value$334,000

the verdict

1.00%vs 0.9% target

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

$177,500

1.00% · rent $1,767

Intrinsic value · income approach

$299,374

41% 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.