product

markets

method

2103 Lambert Dr, Westmoreland, TN 37186 — $225,000 · 3bd · ~1.2% rule | OnePercent

2103 Lambert Dr, Westmoreland, TN 37186

$225,000

Home·Westmoreland 37186·2103 Lambert Dr, Westmoreland, TN 37186

Confirmed in the last few hours

2103 Lambert Dr, Westmoreland, TN 37186

3 bd · 3 ba · 2,260 sqft · built 1972 · Westmoreland · SINGLE_FAMILY·source listing ↗

$225,000

rent, three ways

OnePercent model (vv1)$2,682/mo

p10–p90 confidence band

HUD Fair Market Rent · 37186 · 3BR$1,660/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Sumner

Flood risk indexRelatively Moderate FEMA NRI

Median household income$59,545

Median area rent$988/mo

Median home value$221,500

the verdict

1.19%vs 1.0% target

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

$225,000

1.19% · rent $2,682

Intrinsic value · income approach

$433,521

48% 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.