product

markets

method

109 Colonial Vlg, Somersworth, NH 03878 — $124,900 · 2bd · ~1.4% rule | OnePercent

109 Colonial Vlg, Somersworth, NH 03878

$124,900

Home·Somersworth 03878·109 Colonial Vlg, Somersworth, NH 03878

Last confirmed 3 days ago

109 Colonial Vlg, Somersworth, NH 03878

2 bd · 1 ba · 924 sqft · built 2008 · Somersworth · MOBILE·source listing ↗

$124,900

rent, three ways

OnePercent model (vv1)

$1,789/mo

p10–p90 confidence band

HUD Fair Market Rent · 03878 · 2BR$2,000/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Strafford

Flood risk indexRelatively Low FEMA NRI

Median household income$75,136

Median area rent$1,479/mo

Median home value$317,900

the verdict

1.43%vs 1.2% target

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

$124,900

1.43% · rent $1,789

Intrinsic value · income approach

$294,416

58% 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.