304 Maple St, Burlington, IA 52601

4 bd · 2 ba · 2,343 sqft · built 1911 · Burlington · SINGLE_FAMILY·source listing ↗

$80,000

rent, three ways

OnePercent model (vv1)$2,704/mo

wide honest range — HUD/comp anchors · $320–$2,704

HUD Fair Market Rent · 52601 · 4BR$1,450/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Des Moines

Flood risk indexRelatively High FEMA NRI

Median household income$60,983

Median area rent$910/mo

Median home value$124,200

the verdict

3.38%⚠vs 1.0% target

Unverified — model rent disagrees with HUD/comps

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

$80,000

3.38% · unverified

Intrinsic value · income approach

$267,633

70% 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.