124 Academy St, Roxboro, NC 27573

2 bd · 1.5 ba · 2,299 sqft · built 1918 · Roxboro · SINGLE_FAMILY·source listing ↗

$165,000

rent, three ways

OnePercent model (vv1)$2,126/mo

p10–p90 confidence band

HUD Fair Market Rent · 27573 · 2BR$930/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Person

Flood risk indexRelatively Moderate FEMA NRI

Median household income$45,736

Median area rent$839/mo

Median home value$175,000

the verdict

1.29%vs 1.0% target

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

$165,000

1.29% · rent $2,126

Intrinsic value · income approach

$255,567

35% 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.