product

markets

method

5000 NE Stephens St, Roseburg, OR 97470 — $37,200 · 2bd · ~3.2% rule | OnePercent

5000 NE Stephens St, Roseburg, OR 97470

$37,200

Home·Roseburg 97470·5000 NE Stephens St, Roseburg, OR 97470

Last confirmed 3 days ago

5000 NE Stephens St, Roseburg, OR 97470

2 bd · 1 ba · 672 sqft · built 1975 · Roseburg · MOBILE·source listing ↗

$37,200

rent, three ways

OnePercent model (vv1)$1,207/mo

p10–p90 confidence band

HUD Fair Market Rent · 97470 · 2BR$1,270/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Douglas

Flood risk indexRelatively High FEMA NRI

Median household income$54,751

Median area rent$1,101/mo

Median home value$260,400

the verdict

3.24%vs 1.2% target

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

$37,200

3.24% · rent $1,207

Intrinsic value · income approach

$209,914

82% 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.