5533 Russell Ave, Eastman, GA 31023

3 bd · 2 ba · 1,380 sqft · built 1965 · Eastman · SINGLE_FAMILY·source listing ↗

$127,000

rent, three ways

OnePercent model (vv1)$2,020/mo

p10–p90 confidence band

HUD Fair Market Rent · 31023 · 3BR

$1,190/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Dodge

Flood risk indexRelatively Moderate FEMA NRI

Median household income$52,021

Median area rent$735/mo

Median home value$133,000

the verdict

1.59%vs 1.0% target

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

$127,000

1.59% · rent $2,020

Intrinsic value · income approach

$167,806

24% 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.