327 NE Sandalwood, Waukee, IA 50263

2 bd · 1 ba · 1,056 sqft · built 2006 · Waukee · SINGLE_FAMILY·source listing ↗

$185,000

rent, three ways

OnePercent model (vv1)$1,764/mo

point estimate — add comps for a band

HUD Fair Market Rent · 50263 · 2BR$1,490/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Dallas

Flood risk indexRelatively Moderate FEMA NRI

Median household income$102,762

Median area rent$1,386/mo

Median home value$352,800

the verdict

0.95%vs 1.0% target

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

$185,000

0.95% · rent $1,764

Intrinsic value · income approach

$321,747

43% 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.