823 Crabapple Ln, Vandiver, AL 35176

2 bd · 1 ba · 1,200 sqft · built 2000 · Vandiver · SINGLE_FAMILY·source listing ↗

$29,000

rent, three ways

OnePercent model (vv1)$1,756/mo

p10–p90 confidence band

HUD Fair Market Rent · 35176 · 2BR$1,020/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Shelby

Flood risk indexRelatively Low FEMA NRI

Median household income$49,348

Median area rent$964/mo

Median home value$94,500

the verdict

6.06%vs 1.0% target

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

$29,000

6.06% · rent $1,756

Intrinsic value · income approach

$185,778

84% 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.