1137 Wildwood Trl, Luzerne, MI 48636

4 bd · 3 ba · 1,300 sqft · Luzerne · SINGLE_FAMILY·source listing ↗

$179,900

rent, three ways

OnePercent model (vv1)$2,167/mo

p10–p90 confidence band

HUD Fair Market Rent · 48636 · 4BR$1,410/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Oscoda

Flood risk indexRelatively Low FEMA NRI

Median household income$65,870

Median area rent—

Median home value$139,800

the verdict

1.20%vs 1.0% target

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

$179,900

1.20% · rent $2,167

Intrinsic value · income approach

$158,744

13% above 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.