2 Beyers Ave, Pana, IL 62557

3 bd · 1 ba · 936 sqft · built 1953 · Pana · SINGLE_FAMILY·source listing ↗

$74,900

rent, three ways

OnePercent model (vv1)$1,711/mo

point estimate — add comps for a band

HUD Fair Market Rent · 62557 · 3BR

$1,130/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Christian

Flood risk indexRelatively High FEMA NRI

Median household income$51,389

Median area rent$702/mo

Median home value$88,900

the verdict

2.28%vs 1.0% target

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

$74,900

2.28% · rent $1,711

Intrinsic value · income approach

$136,549

45% 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.