4123 Islington Way, Duluth, GA 30096

2 bd · 2.5 ba · 1,280 sqft · built 1986 · Duluth · TOWNHOMES·source listing ↗

$247,000

rent, three ways

OnePercent model (vv1)$1,829/mo

p10–p90 confidence band

HUD Fair Market Rent · 30096 · 2BR$2,210/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Gwinnett

Flood risk indexRelatively Moderate FEMA NRI

Median household income$74,656

Median area rent$1,822/mo

Median home value$375,200

the verdict

0.74%vs 0.9% target

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

$247,000

0.74% · rent $1,829

Intrinsic value · income approach

$314,990

22% 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.