120 Reynolds St, Rome, GA 30161

3 bd · 1 ba · 1,106 sqft · built 1960 · Rome · SINGLE_FAMILY·source listing ↗

$80,000

rent, three ways

OnePercent model (vv1)$1,579/mo

p10–p90 confidence band

HUD Fair Market Rent · 30161 · 3BR$1,560/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Floyd

Flood risk indexRelatively High FEMA NRI

Median household income$61,667

Median area rent$1,059/mo

Median home value$205,900

the verdict

1.97%vs 1.0% target

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

$80,000

1.97% · rent $1,579

Intrinsic value · income approach

$238,585

66% 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.