143 Brandy Run Rd, Brandon, MS 39047

3 bd · 2 ba · 1,443 sqft · built 1984 · Brandon · SINGLE_FAMILY·source listing ↗

$174,996

rent, three ways

OnePercent model (vv1)$2,011/mo

p10–p90 confidence band

HUD Fair Market Rent · 39047 · 3BR

$2,190/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Rankin

Flood risk indexRelatively Moderate FEMA NRI

Median household income$100,347

Median area rent$1,608/mo

Median home value$275,500

the verdict

1.15%vs 1.0% target

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

$174,996

1.15% · rent $2,011

Intrinsic value · income approach

$268,458

35% 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.