225 Mahan Ct, Roseville, CA 95678

2 bd · 1 ba · 840 sqft · built 1970 · Roseville · CONDOS·source listing ↗

$290,000

rent, three ways

OnePercent model (vv1)$2,249/mo

p10–p90 confidence band

HUD Fair Market Rent · 95678 · 2BR

$2,750/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Placer

Flood risk indexRelatively Moderate FEMA NRI

Median household income$100,554

Median area rent$2,112/mo

Median home value$570,600

the verdict

0.78%vs 0.8% target

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

$290,000

0.78% · rent $2,249

Intrinsic value · income approach

$436,913

34% 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.