104 W Oak St, Maywood, NE 69038

3 bd · 2 ba · 1,568 sqft · built 1996 · Maywood · SINGLE_FAMILY·source listing ↗

$139,900

rent, three ways

OnePercent model (vv1)$2,203/mo

wide honest range — HUD/comp anchors · $560–$2,203

HUD Fair Market Rent · 69038 · 3BR$1,330/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Frontier

Flood risk index— FEMA NRI

Median household income$71,250

Median area rent$733/mo

Median home value$111,500

the verdict

1.57%⚠vs 1.0% target

Unverified — model rent disagrees with HUD/comps

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

$139,900

1.57% · unverified

Intrinsic value · income approach

$139,900

0% 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.