product

markets

method

26762 Ness Ln County Rd, Warsaw, MO 65355 — $45,000 · 1bd · ~3.2% rule | OnePercent

26762 Ness Ln County Rd, Warsaw, MO 65355

$45,000

Home·Warsaw 65355·26762 Ness Ln County Rd, Warsaw, MO 65355

Last confirmed 4 days ago

26762 Ness Ln County Rd, Warsaw, MO 65355

1 bd · 1 ba · 384 sqft · built 1988 · Warsaw · SINGLE_FAMILY·source listing ↗

$45,000

rent, three ways

OnePercent model (vv1)$1,453/mo

p10–p90 confidence band

HUD Fair Market Rent · 65355 · 1BR$710/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Benton

Flood risk indexRelatively High FEMA NRI

Median household income$50,648

Median area rent$816/mo

Median home value$182,700

the verdict

3.23%vs 1.0% target

wide confidence band

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

$45,000

3.23% · rent $1,453

Intrinsic value · income approach

$207,645

78% 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.