2605 N Pinon Rdg, Flagstaff, AZ 86004

1 bd · 1 ba · 622 sqft · built 1985 · Flagstaff · CONDOS·source listing ↗

$295,000

rent, three ways

OnePercent model (vv1)$1,686/mo

p10–p90 confidence band

HUD Fair Market Rent · 86004 · 1BR$1,850/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Coconino

Flood risk indexVery High FEMA NRI

Median household income$81,172

Median area rent$1,676/mo

Median home value$509,900

the verdict

0.57%vs 0.8% target

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

$295,000

0.57% · rent $1,686

Intrinsic value · income approach

$482,782

39% 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.