product

markets

method

5025 State Highway 77, Benton, MO 63736 — $45,000 · 3bd · ~4.3% rule | OnePercent

5025 State Highway 77, Benton, MO 63736

$45,000

Home·Benton 63736·5025 State Highway 77, Benton, MO 63736

Last confirmed 5 days ago

5025 State Highway 77, Benton, MO 63736

3 bd · 2 ba · 1,377 sqft · built 1994 · Benton · MOBILE·source listing ↗

$45,000

rent, three ways

OnePercent model (vv1)$1,945/mo

p10–p90 confidence band

HUD Fair Market Rent · 63736 · 3BR$1,190/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Scott

Flood risk indexRelatively High FEMA NRI

Median household income$59,414

Median area rent$990/mo

Median home value$168,700

the verdict

4.32%vs 1.2% target

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

$45,000

4.32% · rent $1,945

Intrinsic value · income approach

$217,897

79% 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.