122 Bryant St, Stockbridge, GA 30281

3 bd · 2 ba · 1,729 sqft · built 1972 · Stockbridge · SINGLE_FAMILY·source listing ↗

$149,000

rent, three ways

OnePercent model (vv1)$2,036/mo

p10–p90 confidence band

HUD Fair Market Rent · 30281 · 3BR$2,090/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Henry

Flood risk indexRelatively Moderate FEMA NRI

Median household income$71,213

Median area rent$1,499/mo

Median home value$264,700

the verdict

1.37%vs 1.0% target

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

$149,000

1.37% · rent $2,036

Intrinsic value · income approach

$304,741

51% 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.