8401 NW 13th St, Gainesville, FL 32653

3 bd · 2 ba · 1,512 sqft · built 2020 · Gainesville · MOBILE·source listing ↗

$65,000

rent, three ways

OnePercent model (vv1)$1,889/mo

p10–p90 confidence band

HUD Fair Market Rent · 32653 · 3BR

$1,820/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Alachua

Flood risk indexRelatively High FEMA NRI

Median household income$93,913

Median area rent$1,188/mo

Median home value$301,700

the verdict

2.91%vs 1.2% target

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

$65,000

2.91% · rent $1,889

Intrinsic value · income approach

$276,170

76% 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.