503 E Laramie St, Gillette, WY 82716

3 bd · 2 ba · 1,568 sqft · built 1996 · Gillette · MOBILE·source listing ↗

$169,900

rent, three ways

OnePercent model (vv1)$2,170/mo

p10–p90 confidence band

HUD Fair Market Rent · 82716 · 3BR

$1,270/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Campbell

Flood risk indexRelatively High FEMA NRI

Median household income$73,155

Median area rent$959/mo

Median home value$235,500

the verdict

1.28%vs 1.2% target

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

$169,900

1.28% · rent $2,170

Intrinsic value · income approach

$291,170

42% 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.