3305 Dockside Dr, Hermitage, TN 37076

3 bd · 2 ba · 1,113 sqft · built 1991 · Hermitage · SINGLE_FAMILY·source listing ↗

$239,900

rent, three ways

OnePercent model (vv1)$1,934/mo

p10–p90 confidence band

HUD Fair Market Rent · 37076 · 3BR

$2,280/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Davidson

Flood risk indexRelatively Moderate FEMA NRI

Median household income$74,663

Median area rent$1,576/mo

Median home value$384,400

the verdict

0.81%vs 1.0% target

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

$239,900

0.81% · rent $1,934

Intrinsic value · income approach

$348,955

31% 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.