87 1st St, Shiloh, GA 31826

3 bd · 2 ba · 1,280 sqft · built 1999 · Shiloh · SINGLE_FAMILY·source listing ↗

$149,000

rent, three ways

OnePercent model (vv1)$2,028/mo

p10–p90 confidence band

HUD Fair Market Rent · 31826 · 3BR$1,420/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Harris

Flood risk indexVery Low FEMA NRI

Median household income$85,376

Median area rent$1,287/mo

Median home value$175,700

the verdict

1.36%vs 1.0% target

wide confidence band

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

$149,000

1.36% · rent $2,028

Intrinsic value · income approach

$231,438

36% 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.