product

markets

method

2359 Crystal Lake Rd, West Blocton, AL 35184 — $318,000 · 3bd · ~0.9% rule | OnePercent

2359 Crystal Lake Rd, West Blocton, AL 35184

$318,000

Home·West Blocton 35184·2359 Crystal Lake Rd, West Blocton, AL 35184

Confirmed 1 day ago

2359 Crystal Lake Rd, West Blocton, AL 35184

3 bd · 3 ba · 2,206 sqft · built 2009 · West Blocton · SINGLE_FAMILY·source listing ↗

$318,000

rent, three ways

OnePercent model (vv1)$2,744/mo

p10–p90 confidence band

HUD Fair Market Rent · 35184 · 3BR

$1,280/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Bibb

Flood risk indexRelatively Moderate FEMA NRI

Median household income$54,756

Median area rent$819/mo

Median home value$122,900

the verdict

0.86%vs 1.0% target

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

$318,000

0.86% · rent $2,744

Intrinsic value · income approach

$278,971

14% above 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.