499 Circle Dr, Roanoke, AL 36274

3 bd · 2 ba · 1,216 sqft · built 1997 · Roanoke · MOBILE·source listing ↗

$70,000

rent, three ways

OnePercent model (vv1)$1,952/mo

p10–p90 confidence band

HUD Fair Market Rent · 36274 · 3BR

$1,110/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Randolph

Flood risk indexRelatively Moderate FEMA NRI

Median household income$50,621

Median area rent$653/mo

Median home value$143,200

the verdict

2.79%vs 1.2% target

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

$70,000

2.79% · rent $1,952

Intrinsic value · income approach

$176,964

60% 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.