3549 Jonathan Cir, Augusta, GA 30906

3 bd · 1.5 ba · 1,250 sqft · built 1971 · Augusta · SINGLE_FAMILY·source listing ↗

$59,900

rent, three ways

OnePercent model (vv1)$1,358/mo

p10–p90 confidence band

HUD Fair Market Rent · 30906 · 3BR$1,560/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Richmond

Flood risk indexRelatively High FEMA NRI

Median household income$45,999

Median area rent$1,079/mo

Median home value$124,700

the verdict

2.27%vs 1.0% target

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

$59,900

2.27% · rent $1,358

Intrinsic value · income approach

$155,514

61% 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.