product

markets

method

4796 Bald Eagle Cir, Firestone, CO 80504 — $115,000 · 2bd · ~2.1% rule | OnePercent

4796 Bald Eagle Cir, Firestone, CO 80504

$115,000

Home·Firestone 80504·4796 Bald Eagle Cir, Firestone, CO 80504

Last confirmed 4 days ago

4796 Bald Eagle Cir, Firestone, CO 80504

2 bd · 2 ba · 1,792 sqft · built 1999 · Firestone · MOBILE·source listing ↗

$115,000

rent, three ways

OnePercent model (vv1)$2,380/mo

p10–p90 confidence band

HUD Fair Market Rent · 80504 · 2BR

$2,050/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Weld

Flood risk indexRelatively High FEMA NRI

Median household income$113,643

Median area rent$1,996/mo

Median home value$591,700

the verdict

2.07%vs 1.2% target

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

$115,000

2.07% · rent $2,380

Intrinsic value · income approach

$459,772

75% 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.