4992 E Goss Dr, Rimrock, AZ 86335

3 bd · 2 ba · 1,493 sqft · built 2025 · Rimrock · MOBILE·source listing ↗

$309,900

rent, three ways

OnePercent model (vv1)$2,241/mo

p10–p90 confidence band

HUD Fair Market Rent · 86335 · 3BR$2,460/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Yavapai

Flood risk indexRelatively High FEMA NRI

Median household income$64,455

Median area rent$1,238/mo

Median home value$285,200

the verdict

0.72%vs 1.2% target

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

$309,900

0.72% · rent $2,241

Intrinsic value · income approach

$374,571

17% 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.