15098 NE 35th Avenue Rd, Citra, FL 32113

3 bd · 1 ba · 1,080 sqft · built 2011 · Citra · SINGLE_FAMILY·source listing ↗

$89,000

rent, three ways

OnePercent model (vv1)$1,805/mo

p10–p90 confidence band

HUD Fair Market Rent · 32113 · 3BR$1,530/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Marion

Flood risk indexRelatively Moderate FEMA NRI

Median household income$63,066

Median area rent$1,278/mo

Median home value$167,100

the verdict

2.03%vs 1.0% target

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

$89,000

2.03% · rent $1,805

Intrinsic value · income approach

$194,750

54% 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.