9 Falls Ln, Havana, FL 32333

3 bd · 2 ba · 1,600 sqft · built 2026 · Havana · SINGLE_FAMILY·source listing ↗

$263,800

rent, three ways

OnePercent model (vv1)$2,105/mo

p10–p90 confidence band

HUD Fair Market Rent · 32333 · 3BR$1,500/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Gadsden

Flood risk indexRelatively High FEMA NRI

Median household income$60,816

Median area rent$958/mo

Median home value$235,800

the verdict

0.80%vs 1.0% target

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

$263,800

0.80% · rent $2,105

Intrinsic value · income approach

$345,308

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.