19675 Woody Ln, Kelliher, MN 56650

1 bd · 1,014 sqft · built 2012 · Kelliher · SINGLE_FAMILY·source listing ↗

$229,800

rent, three ways

OnePercent model (vv1)$1,866/mo

wide honest range — HUD/comp anchors · $750–$1,866

HUD Fair Market Rent · 56650 · 1BR

$750/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Beltrami

Flood risk indexRelatively Moderate FEMA NRI

Median household income$71,667

Median area rent$650/mo

Median home value$185,800

the verdict

0.81%⚠vs 1.0% target

Unverified — model rent disagrees with HUD/comps

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

$229,800

0.81% · unverified

Intrinsic value · income approach

$236,602

3% 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.