831 N Grady Ave, Douglas, GA 31533

4 bd · 1,890 sqft · built 1960 · Douglas · MULTI_FAMILY·source listing ↗

$135,000

rent, three ways

OnePercent model (vv1)$2,288/mo

p10–p90 confidence band

HUD Fair Market Rent · 31533 · 4BR$1,610/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Coffee

Flood risk indexRelatively Moderate FEMA NRI

Median household income$42,802

Median area rent$672/mo

Median home value$123,100

Intrinsic value · income approach

$235,484

43% 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.