305 E Willow Ave, Fairfield, ID 83327

3 bd · 2 ba · 1,119 sqft · built 2023 · Fairfield · MOBILE·source listing ↗

$285,000

rent, three ways

OnePercent model (vv1)$1,999/mo

p10–p90 confidence band

HUD Fair Market Rent · 83327 · 3BR$1,490/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Camas

Flood risk indexRelatively High FEMA NRI

Median household income$66,250

Median area rent$1,000/mo

Median home value$287,900

the verdict

0.70%vs 1.2% target

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

$285,000

0.70% · rent $1,999

Intrinsic value · income approach

$366,237

22% 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.