48761 S Silver Salmon Dr, Willow, AK 99688

360 sqft · built 2023 · Willow · SINGLE_FAMILY·source listing ↗

$95,000

rent, three ways

OnePercent model (vv1)$1,649/mo

point estimate — add comps for a band

HUD Fair Market Rent · 99688 · $970/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Matanuska-Susitna

Flood risk indexVery High FEMA NRI

Median household income$77,197

Median area rent$1,375/mo

Median home value$297,000

the verdict

1.74%vs 1.0% target

wide confidence band

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

$95,000

1.74% · rent $1,649

Intrinsic value · income approach

$214,238

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.