5226 4th St, Kelseyville, CA 95451

3 bd · 2 ba · built 1979 · Kelseyville · MOBILE·source listing ↗

$49,000

rent, three ways

OnePercent model (vv1)$2,709/mo

point estimate — add comps for a band

HUD Fair Market Rent · 95451 · 3BR$2,240/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Lake

Flood risk indexVery High FEMA NRI

Median household income$62,568

Median area rent$1,352/mo

Median home value$352,000

the verdict

5.53%vs 1.2% target

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

$49,000

5.53% · rent $2,709

Intrinsic value · income approach

$367,205

87% 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.