622 Asa Dr, Columbus, GA 31907

3 bd · 2 ba · 1,737 sqft · built 1970 · Columbus · SINGLE_FAMILY·source listing ↗

$96,000

rent, three ways

OnePercent model (vv1)$1,783/mo

p10–p90 confidence band

HUD Fair Market Rent · 31907 · 3BR

$1,690/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Muscogee

Flood risk indexRelatively Moderate FEMA NRI

Median household income$54,453

Median area rent$1,101/mo

Median home value$158,000

the verdict

1.86%vs 1.0% target

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

$96,000

1.86% · rent $1,783

Intrinsic value · income approach

$198,046

52% 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.