1305 Woodgate Dr, Humboldt, TN 38343

3 bd · 2 ba · 1,377 sqft · built 1981 · Humboldt · SINGLE_FAMILY·source listing ↗

$172,500

rent, three ways

OnePercent model (vv1)$1,945/mo

p10–p90 confidence band

HUD Fair Market Rent · 38343 · 3BR$1,510/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Gibson

Flood risk indexRelatively High FEMA NRI

Median household income$58,260

Median area rent$809/mo

Median home value$168,200

the verdict

1.13%vs 1.0% target

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

$172,500

1.13% · rent $1,945

Intrinsic value · income approach

$263,890

35% 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.