6262 W Edgar St, Pellston, MI 49769

3 bd · 1 ba · 1,220 sqft · Pellston · SINGLE_FAMILY·source listing ↗

$99,600

rent, three ways

OnePercent model (vv1)$1,890/mo

p10–p90 confidence band

HUD Fair Market Rent · 49769 · 3BR$1,450/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Emmet

Flood risk indexRelatively Low FEMA NRI

Median household income$67,558

Median area rent$1,016/mo

Median home value$160,000

the verdict

1.90%vs 1.0% target

wide confidence band

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

$99,600

1.90% · rent $1,890

Intrinsic value · income approach

$249,588

60% 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.