602 James St, Tallassee, AL 36078

3 bd · 1 ba · 1,152 sqft · built 1950 · Tallassee · SINGLE_FAMILY·source listing ↗

$135,000

rent, three ways

OnePercent model (vv1)$1,965/mo

p10–p90 confidence band

HUD Fair Market Rent · 36078 · 3BR

$1,130/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Elmore

Flood risk indexRelatively High FEMA NRI

Median household income$69,289

Median area rent$936/mo

Median home value$178,500

the verdict

1.46%vs 1.0% target

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

$135,000

1.46% · rent $1,965

Intrinsic value · income approach

$205,657

34% 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.