product

markets

method

9663 Old Hillsboro Rd, Bon Aqua, TN 37025 — $309,900 · 3bd · ~0.8% rule | OnePercent

9663 Old Hillsboro Rd, Bon Aqua, TN 37025

$309,900

Home·Bon Aqua 37025·9663 Old Hillsboro Rd, Bon Aqua, TN 37025

Confirmed 1 day ago

9663 Old Hillsboro Rd, Bon Aqua, TN 37025

3 bd · 3 ba · 2,001 sqft · built 2017 · Bon Aqua · MOBILE·source listing ↗

$309,900

rent, three ways

OnePercent model (vv1)$2,341/mo

p10–p90 confidence band

HUD Fair Market Rent · 37025 · 3BR

$1,660/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hickman

Flood risk indexRelatively High FEMA NRI

Median household income$77,846

Median area rent$853/mo

Median home value$283,400

the verdict

0.76%vs 1.2% target

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

$309,900

0.76% · rent $2,341

Intrinsic value · income approach

$467,994

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.