156 Carlisle Way, Benicia, CA 94510

5 bd · 2 ba · 1,785 sqft · built 1972 · Benicia · SINGLE_FAMILY·source listing ↗

$650,000

rent, three ways

OnePercent model (vv1)$3,684/mo

p10–p90 confidence band

HUD Fair Market Rent · 94510 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Solano

Flood risk indexVery High FEMA NRI

Median household income$121,204

Median area rent$2,280/mo

Median home value$810,000

the verdict

0.57%vs 1.0% target

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

$650,000

0.57% · rent $3,684

Intrinsic value · income approach

$812,304

20% 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.