product

markets

method

12213 Crystal Downs Rd, Peyton, CO 80831 — $479,000 · 5bd · ~0.9% rule | OnePercent

12213 Crystal Downs Rd, Peyton, CO 80831

$479,000

Home·Peyton 80831·12213 Crystal Downs Rd, Peyton, CO 80831

Last confirmed 3 days ago

12213 Crystal Downs Rd, Peyton, CO 80831

5 bd · 3.5 ba · 3,726 sqft · built 2006 · Peyton · SINGLE_FAMILY·source listing ↗

$479,000

rent, three ways

OnePercent model (vv1)$4,409/mo

p10–p90 confidence band

HUD Fair Market Rent · 80831 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

El Paso

Flood risk indexRelatively Moderate FEMA NRI

Median household income$132,467

Median area rent$2,411/mo

Median home value$548,800

the verdict

0.92%vs 1.0% target

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

$479,000

0.92% · rent $4,409

Intrinsic value · income approach

$778,064

38% 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.