product

markets

method

11776 N Hauser Lake Rd, Hauser, ID 83854 — $79,950 · 1bd · ~1.9% rule | OnePercent

11776 N Hauser Lake Rd, Hauser, ID 83854

$79,950

Home·Hauser 83854·11776 N Hauser Lake Rd, Hauser, ID 83854

Confirmed in the last few hours

11776 N Hauser Lake Rd, Hauser, ID 83854

1 bd · 1 ba · 560 sqft · built 2016 · Hauser · MOBILE·source listing ↗

$79,950

rent, three ways

OnePercent model (vv1)$1,519/mo

p10–p90 confidence band

HUD Fair Market Rent · 83854 · 1BR$1,290/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Kootenai

Flood risk indexRelatively Moderate FEMA NRI

Median household income$82,742

Median area rent$1,495/mo

Median home value$489,800

the verdict

1.90%vs 1.2% target

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

$79,950

1.90% · rent $1,519

Intrinsic value · income approach

$304,898

74% 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.