504 Willett Dr, Tupelo, MS 38804

2 bd · 1 ba · 1,025 sqft · built 1959 · Tupelo · SINGLE_FAMILY·source listing ↗

$135,000

rent, three ways

OnePercent model (vv1)$1,795/mo

p10–p90 confidence band

HUD Fair Market Rent · 38804 · 2BR

$990/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Lee

Flood risk indexRelatively High FEMA NRI

Median household income$64,420

Median area rent$872/mo

Median home value$219,700

the verdict

1.33%vs 1.0% target

wide confidence band

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

$135,000

1.33% · rent $1,795

Intrinsic value · income approach

$277,411

51% 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.