2121 Lake Ave, Augusta, GA 30904

2 bd · 1 ba · 1,364 sqft · built 1946 · Augusta · SINGLE_FAMILY·source listing ↗

$52,000

rent, three ways

OnePercent model (vv1)$1,312/mo

p10–p90 confidence band

HUD Fair Market Rent · 30904 · 2BR$1,200/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Richmond

Flood risk indexRelatively Moderate FEMA NRI

Median household income$46,696

Median area rent$995/mo

Median home value$199,200

the verdict

2.52%vs 1.0% target

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

$52,000

2.52% · rent $1,312

Intrinsic value · income approach

$179,468

71% 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.