2013 N Hills Dr, Cabot, AR 72023

3 bd · 2 ba · 1,782 sqft · built 1999 · Cabot · SINGLE_FAMILY·source listing ↗

$172,000

rent, three ways

OnePercent model (vv1)$2,070/mo

p10–p90 confidence band

HUD Fair Market Rent · 72023 · 3BR

$1,530/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Lonoke

Flood risk indexRelatively High FEMA NRI

Median household income$76,931

Median area rent$1,103/mo

Median home value$217,200

the verdict

1.20%vs 1.0% target

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

$172,000

1.20% · rent $2,070

Intrinsic value · income approach

$290,601

41% 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.