1520 Culbertson St, Worland, WY 82401

3 bd · 1 ba · 1,090 sqft · built 1961 · Worland · SINGLE_FAMILY·source listing ↗

$149,900

rent, three ways

OnePercent model (vv1)$1,844/mo

p10–p90 confidence band

HUD Fair Market Rent · 82401 · 3BR$1,340/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Washakie

Flood risk indexRelatively High FEMA NRI

Median household income$65,583

Median area rent$721/mo

Median home value$203,600

the verdict

1.23%vs 1.0% target

wide confidence band

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

$149,900

1.23% · rent $1,844

Intrinsic value · income approach

$230,411

35% 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.