1922 Salem St, Lafayette, IN 47904

4 bd · 2.5 ba · 1,996 sqft · built 1910 · Lafayette · SINGLE_FAMILY·source listing ↗

$95,000

rent, three ways

OnePercent model (vv1)$2,423/mo

wide honest range — HUD/comp anchors · $380–$2,423

HUD Fair Market Rent · 47904 · 4BR$1,830/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Tippecanoe

Flood risk indexRelatively Moderate FEMA NRI

Median household income$51,687

Median area rent$996/mo

Median home value$133,100

the verdict

2.55%⚠vs 1.0% target

Unverified — model rent disagrees with HUD/comps

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

$95,000

2.55% · unverified

Intrinsic value · income approach

$313,377

70% 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.