product

markets

method

5487 Old Waynesville Rd, Waynesville, GA 31566 — $230,000 · 3bd · ~0.9% rule | OnePercent

5487 Old Waynesville Rd, Waynesville, GA 31566

$230,000

Home·Waynesville 31566·5487 Old Waynesville Rd, Waynesville, GA 31566

Confirmed 1 day ago

5487 Old Waynesville Rd, Waynesville, GA 31566

3 bd · 2 ba · 1,536 sqft · built 2026 · Waynesville · SINGLE_FAMILY·source listing ↗

$230,000

rent, three ways

OnePercent model (vv1)$2,063/mo

p10–p90 confidence band

HUD Fair Market Rent · 31566 · 3BR

$1,420/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Brantley

Flood risk indexRelatively Low FEMA NRI

Median household income$60,703

Median area rent$756/mo

Median home value$153,000

the verdict

0.90%vs 1.0% target

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

$230,000

0.90% · rent $2,063

Intrinsic value · income approach

$240,132

4% 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.