42978 Walnut St, Beatty, OR 97621

2 bd · 1 ba · 1,244 sqft · Beatty · SINGLE_FAMILY·source listing ↗

$175,000

rent, three ways

OnePercent model (vv1)$1,897/mo

p10–p90 confidence band

HUD Fair Market Rent · 97621 · 2BR$1,250/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Klamath

Flood risk indexRelatively Moderate FEMA NRI

Median household income$23,786

Median area rent—

Median home value—

the verdict

1.08%vs 1.0% target

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

$175,000

1.08% · rent $1,897

Intrinsic value · income approach

$394,183

56% 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.