product

markets

method

14092 New Zion Rd, Crystal Springs, MS 39059 — $53,000 · 2bd · ~3.5% rule | OnePercent

14092 New Zion Rd, Crystal Springs, MS 39059

$53,000

Home·Crystal Springs 39059·14092 New Zion Rd, Crystal Springs, MS 39059

Last confirmed 6 days ago

14092 New Zion Rd, Crystal Springs, MS 39059

2 bd · 2 ba · 1,100 sqft · built 2020 · Crystal Springs · SINGLE_FAMILY·source listing ↗

$53,000

rent, three ways

OnePercent model (vv1)$1,862/mo

p10–p90 confidence band

HUD Fair Market Rent · 39059 · 2BR$860/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Copiah

Flood risk indexRelatively High FEMA NRI

Median household income$49,946

Median area rent$721/mo

Median home value$117,000

the verdict

3.51%vs 1.0% target

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

$53,000

3.51% · rent $1,862

Intrinsic value · income approach

$201,290

74% 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.