119 Foxy Ln, Ocilla, GA 31774

3 bd · 2 ba · 1,600 sqft · built 1996 · Ocilla · SINGLE_FAMILY·source listing ↗

$109,900

rent, three ways

OnePercent model (vv1)$2,108/mo

p10–p90 confidence band

HUD Fair Market Rent · 31774 · 3BR$1,270/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Irwin

Flood risk indexRelatively Moderate FEMA NRI

Median household income$50,833

Median area rent$863/mo

Median home value$99,500

the verdict

1.92%vs 1.0% target

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

$109,900

1.92% · rent $2,108

Intrinsic value · income approach

$170,308

35% 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.