108 S Maple St, Adel, GA 31620

3 bd · 1 ba · 988 sqft · Adel · SINGLE_FAMILY·source listing ↗

$35,000

rent, three ways

OnePercent model (vv1)$1,180/mo

p10–p90 confidence band

HUD Fair Market Rent · 31620 · 3BR$1,310/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Cook

Flood risk indexRelatively High FEMA NRI

Median household income$51,597

Median area rent$958/mo

Median home value$160,500

the verdict

3.37%vs 1.0% target

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

$35,000

3.37% · rent $1,180

Intrinsic value · income approach

$163,033

79% 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.