2025 Shady Cove Dr, Holiday, FL 34691

1 bd · 1.5 ba · 653 sqft · built 1957 · Holiday · MOBILE·source listing ↗

$50,000

rent, three ways

OnePercent model (vv1)$1,330/mo

p10–p90 confidence band

HUD Fair Market Rent · 34691 · 1BR$1,560/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Pasco

Flood risk indexRelatively Moderate FEMA NRI

Median household income$50,288

Median area rent$1,224/mo

Median home value$202,700

the verdict

2.66%vs 1.2% target

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

$50,000

2.66% · rent $1,330

Intrinsic value · income approach

$170,804

71% 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.