23256 LA Vista Rd, Vassar, KS 66543

3 bd · 2 ba · 1,152 sqft · Vassar · SINGLE_FAMILY·source listing ↗

$225,000

rent, three ways

OnePercent model (vv1)$2,009/mo

p10–p90 confidence band

HUD Fair Market Rent · 66543 · 3BR$1,610/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Osage

Flood risk indexRelatively High FEMA NRI

Median household income$75,288

Median area rent$1,167/mo

Median home value$172,200

the verdict

0.89%vs 1.0% target

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

$225,000

0.89% · rent $2,009

Intrinsic value · income approach

$251,348

10% 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.