3451 Bristol Rd, Waterloo, IA 50701

1 bd · 1 ba · 560 sqft · built 2017 · Waterloo · MOBILE·source listing ↗

$24,000

seller intel

Motivation score

15/100

OnePercent model (vv1)$1,534/mo

p10–p90 confidence band

HUD Fair Market Rent · 50701 · 1BR$750/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Black Hawk

Flood risk indexRelatively Moderate FEMA NRI

Median household income$61,475

Median area rent$850/mo

Median home value$183,800

the verdict

6.39%vs 1.2% target

wide confidence band

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

$24,000

6.39% · rent $1,534

Intrinsic value · income approach

$176,864

86% 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.