1321 1st Ave, Horton, KS 66439

4 bd · 2 ba · 2,057 sqft · built 1900 · Horton · SINGLE_FAMILY·source listing ↗

$25,000

rent, three ways

OnePercent model (vv1)$2,602/mo

p10–p90 confidence band

HUD Fair Market Rent · 66439 · 4BR$1,250/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Brown

Flood risk indexRelatively High FEMA NRI

Median household income$53,348

Median area rent$587/mo

Median home value$90,800

the verdict

10.41%vs 1.0% target

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

$25,000

10.41% · rent $2,602

Intrinsic value · income approach

$118,322

79% 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.