1297 Mudline Rd, Lake, MS 39092

3 bd · 2.5 ba · 1,450 sqft · built 1999 · Lake · SINGLE_FAMILY·source listing ↗

$136,000

rent, three ways

OnePercent model (vv1)$2,129/mo

wide honest range — HUD/comp anchors · $544–$2,129

HUD Fair Market Rent · 39092 · 3BR$1,020/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Scott

Flood risk index— FEMA NRI

Median household income$31,937

Median area rent$549/mo

Median home value$47,600

the verdict

1.57%⚠vs 1.0% target

Unverified — model rent disagrees with HUD/comps

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

$136,000

1.57% · unverified

Intrinsic value · income approach

$136,000

0% 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.