product

markets

method

3281 Thistle Dr, Lake Havasu City, AZ 86406 — $299,999 · 3bd · ~0.7% rule | OnePercent

3281 Thistle Dr, Lake Havasu City, AZ 86406

$299,999

Home·Lake Havasu City 86406·3281 Thistle Dr, Lake Havasu City, AZ 86406

Last confirmed 4 days ago

3281 Thistle Dr, Lake Havasu City, AZ 86406

3 bd · 1 ba · 1,573 sqft · built 1988 · Lake Havasu City · SINGLE_FAMILY·source listing ↗

$299,999

rent, three ways

OnePercent model (vv1)$2,133/mo

p10–p90 confidence band

HUD Fair Market Rent · 86406 · 3BR$2,280/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Mohave

Flood risk indexRelatively High FEMA NRI

Median household income$77,506

Median area rent$1,320/mo

Median home value$476,600

the verdict

0.71%vs 1.0% target

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

$299,999

0.71% · rent $2,133

Intrinsic value · income approach

$585,537

49% 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.