200 Bethsaida Rd, Monroe, TN 38573

3 bd · 1 ba · 1,100 sqft · built 1958 · Monroe · SINGLE_FAMILY·source listing ↗

$89,900

rent, three ways

OnePercent model (vv1)$1,811/mo

p10–p90 confidence band

HUD Fair Market Rent · 38573 · 3BR

$1,230/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Pickett

Flood risk indexRelatively Moderate FEMA NRI

Median household income$49,583

Median area rent$850/mo

Median home value$182,100

the verdict

2.01%vs 1.0% target

wide confidence band

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

$89,900

2.01% · rent $1,811

Intrinsic value · income approach

$300,182

70% 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.