product

markets

method

215 Honeysuckle Dr, Crossville, TN 38555 — $65,000 · 1bd · ~1.7% rule | OnePercent

215 Honeysuckle Dr, Crossville, TN 38555

$65,000

Home·Crossville 38555·215 Honeysuckle Dr, Crossville, TN 38555

Confirmed in the last few hours

215 Honeysuckle Dr, Crossville, TN 38555

1 bd · 1 ba · 240 sqft · built 2021 · Crossville · SINGLE_FAMILY·source listing ↗

$65,000

rent, three ways

OnePercent model (vv1)$1,091/mo

p10–p90 confidence band

HUD Fair Market Rent · 38555 · 1BR$710/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Cumberland

Flood risk indexRelatively Moderate FEMA NRI

Median household income$56,818

Median area rent$804/mo

Median home value$236,300

the verdict

1.68%vs 1.0% target

wide confidence band

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

$65,000

1.68% · rent $1,091

Intrinsic value · income approach

$191,020

66% 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.