product

markets

method

4331 Circlewood Dr, Rapid City, SD 57703 — $115,996 · 3bd · ~1.7% rule | OnePercent

4331 Circlewood Dr, Rapid City, SD 57703

$115,996

Home·Rapid City 57703·4331 Circlewood Dr, Rapid City, SD 57703

Last confirmed 5 days ago

4331 Circlewood Dr, Rapid City, SD 57703

3 bd · 2 ba · 1,150 sqft · built 2026 · Rapid City · MOBILE·source listing ↗

$115,996

rent, three ways

OnePercent model (vv1)$1,983/mo

p10–p90 confidence band

HUD Fair Market Rent · 57703 · 3BR$2,220/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Pennington

Flood risk indexRelatively Moderate FEMA NRI

Median household income$83,739

Median area rent$1,385/mo

Median home value$277,100

the verdict

1.71%vs 1.2% target

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

$115,996

1.71% · rent $1,983

Intrinsic value · income approach

$307,334

62% 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.