803 Mitchell St, Douglas, GA 31533

3 bd · 1 ba · 1,144 sqft · built 1960 · Douglas · SINGLE_FAMILY·source listing ↗

$125,000

rent, three ways

OnePercent model (vv1)$1,803/mo

p10–p90 confidence band

HUD Fair Market Rent · 31533 · 3BR$1,270/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Coffee

Flood risk indexRelatively Moderate FEMA NRI

Median household income$42,802

Median area rent$672/mo

Median home value$123,100

the verdict

1.44%vs 1.0% target

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

$125,000

1.44% · rent $1,803

Intrinsic value · income approach

$185,523

33% 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.