1132 Russell St, Wayland, MI 49348

4 bd · 2 ba · 1,680 sqft · built 2012 · Wayland · MOBILE·source listing ↗

$94,995

rent, three ways

OnePercent model (vv1)$2,286/mo

point estimate — add comps for a band

HUD Fair Market Rent · 49348 · 4BR$1,980/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Allegan

Flood risk indexRelatively Low FEMA NRI

Median household income$82,512

Median area rent$1,166/mo

Median home value$275,400

the verdict

2.41%vs 1.2% target

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

$94,995

2.41% · rent $2,286

Intrinsic value · income approach

$318,310

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.