product

markets

method

503 Georgia Loop Rd, Woodstock, AL 35188 — $235,000 · 3bd · ~1% rule | OnePercent

503 Georgia Loop Rd, Woodstock, AL 35188

$235,000

Home·Woodstock 35188·503 Georgia Loop Rd, Woodstock, AL 35188

Last confirmed 6 days ago

503 Georgia Loop Rd, Woodstock, AL 35188

3 bd · 2 ba · 1,702 sqft · built 1997 · Woodstock · SINGLE_FAMILY·source listing ↗

$235,000

rent, three ways

OnePercent model (vv1)$2,297/mo

p10–p90 confidence band

HUD Fair Market Rent · 35188 · 3BR$1,300/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$73,438

Median area rent$940/mo

Median home value$209,300

the verdict

0.98%vs 1.0% target

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

$235,000

0.98% · rent $2,297

Intrinsic value · income approach

$261,371

10% 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.