product

markets

method

1745 E Linda Vista Dr, Flagstaff, AZ 86004 — $550,000 · 4bd · ~0.7% rule | OnePercent

1745 E Linda Vista Dr, Flagstaff, AZ 86004

$550,000

Home·Flagstaff 86004·1745 E Linda Vista Dr, Flagstaff, AZ 86004

Last confirmed 4 days ago

1745 E Linda Vista Dr, Flagstaff, AZ 86004

4 bd · 3 ba · 2,652 sqft · built 1976 · Flagstaff · SINGLE_FAMILY·source listing ↗

$550,000

rent, three ways

OnePercent model (vv1)$4,070/mo

p10–p90 confidence band

HUD Fair Market Rent · 86004 · 4BR$2,750/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Coconino

Flood risk indexVery High FEMA NRI

Median household income$81,172

Median area rent$1,676/mo

Median home value$509,900

the verdict

0.74%vs 1.0% target

wide confidence band

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

$550,000

0.74% · rent $4,070

Intrinsic value · income approach

$1,165,158

53% 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.