5 Lakeside Dr, Hazlehurst, GA 31539

2 bd · 1 ba · built 1971 · Hazlehurst · SINGLE_FAMILY·source listing ↗

$125,000

rent, three ways

OnePercent model (vv1)$1,926/mo

p10–p90 confidence band

HUD Fair Market Rent · 31539 · 2BR$970/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Jeff Davis

Flood risk indexRelatively Moderate FEMA NRI

Median household income$38,737

Median area rent$646/mo

Median home value$119,300

the verdict

1.54%vs 1.0% target

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

$125,000

1.54% · rent $1,926

Intrinsic value · income approach

$207,771

40% 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.