863 Colquitt St, Waycross, GA 31503

2 bd · 1 ba · 632 sqft · built 1904 · Waycross · SINGLE_FAMILY·source listing ↗

$25,000

rent, three ways

OnePercent model (vv1)$1,329/mo

p10–p90 confidence band

HUD Fair Market Rent · 31503 · 2BR

$1,140/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Ware

Flood risk indexRelatively Moderate FEMA NRI

Median household income$55,895

Median area rent$820/mo

Median home value$109,900

the verdict

5.32%vs 1.0% target

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

$25,000

5.32% · rent $1,329

Intrinsic value · income approach

$155,897

84% 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.