product

markets

method

20877 E Deer Valley Ln, Mayer, AZ 86333 — $115,000 · 1bd · ~1.5% rule | OnePercent

20877 E Deer Valley Ln, Mayer, AZ 86333

$115,000

Home·Mayer 86333·20877 E Deer Valley Ln, Mayer, AZ 86333

Last confirmed 4 days ago

20877 E Deer Valley Ln, Mayer, AZ 86333

1 bd · 1 ba · 980 sqft · built 1972 · Mayer · MOBILE·source listing ↗

$115,000

rent, three ways

OnePercent model (vv1)$1,681/mo

p10–p90 confidence band

HUD Fair Market Rent · 86333 · 1BR$1,170/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Yavapai

Flood risk indexRelatively High FEMA NRI

Median household income$55,602

Median area rent$1,132/mo

Median home value$229,500

the verdict

1.46%vs 1.2% target

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

$115,000

1.46% · rent $1,681

Intrinsic value · income approach

$263,334

56% 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.