300 E State St, Fayette, IA 52142

4 bd · 2 ba · 2,411 sqft · built 1908 · Fayette · SINGLE_FAMILY·source listing ↗

$39,000

rent, three ways

OnePercent model (vv1)

$2,231/mo

point estimate — add comps for a band

HUD Fair Market Rent · 52142 · 4BR$1,520/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Fayette

Flood risk indexRelatively High FEMA NRI

Median household income$56,875

Median area rent$1,319/mo

Median home value$162,500

the verdict

5.72%vs 1.0% target

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

$39,000

5.72% · rent $2,231

Intrinsic value · income approach

$247,107

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.