5035 E Park Rd, Stonyford, CA 95979

2 ba · 1,568 sqft · built 1983 · Stonyford · SINGLE_FAMILY·source listing ↗

$225,000

rent, three ways

OnePercent model (vv1)$2,133/mo

wide honest range — HUD/comp anchors · $830–$2,133

HUD Fair Market Rent · 95979 · $830/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Colusa

Flood risk indexVery High FEMA NRI

Median household income$24,766

Median area rent$1,296/mo

Median home value$184,400

the verdict

0.95%⚠vs 1.0% target

Unverified — model rent disagrees with HUD/comps

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

$225,000

0.95% · unverified

Intrinsic value · income approach

$268,820

16% 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.