product

markets

method

1180 SE Lake James Dr, Crystal River, FL 34429 — $39,995 · 3bd · ~5.8% rule | OnePercent

1180 SE Lake James Dr, Crystal River, FL 34429

$39,995

Home·Crystal River 34429·1180 SE Lake James Dr, Crystal River, FL 34429

Confirmed 1 day ago

1180 SE Lake James Dr, Crystal River, FL 34429

3 bd · 2 ba · built 2000 · Crystal River · MOBILE·source listing ↗

$39,995

rent, three ways

OnePercent model (vv1)$2,327/mo

p10–p90 confidence band

HUD Fair Market Rent · 34429 · 3BR

$1,720/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Citrus

Flood risk indexRelatively High FEMA NRI

Median household income$55,395

Median area rent$1,046/mo

Median home value$253,200

the verdict

5.82%vs 1.2% target

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

$39,995

5.82% · rent $2,327

Intrinsic value · income approach

$261,404

85% 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.