product

markets

method

1179 Panola Rd, Stone Mountain, GA 30088 — $136,500 · 3bd · ~1.2% rule | OnePercent

1179 Panola Rd, Stone Mountain, GA 30088

$136,500

Home·Stone Mountain 30088·1179 Panola Rd, Stone Mountain, GA 30088

Confirmed 1 day ago

1179 Panola Rd, Stone Mountain, GA 30088

3 bd · 1 ba · 1,092 sqft · built 1948 · Stone Mountain · SINGLE_FAMILY·source listing ↗

$136,500

rent, three ways

OnePercent model (vv1)$1,694/mo

p10–p90 confidence band

HUD Fair Market Rent · 30088 · 3BR$2,000/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

DeKalb

Flood risk indexVery Low FEMA NRI

Median household income$70,325

Median area rent$1,598/mo

Median home value$238,700

the verdict

1.24%vs 1.0% target

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

$136,500

1.24% · rent $1,694

Intrinsic value · income approach

$205,368

34% 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.