product

markets

method

5800 Moonstone Way, Haymarket, VA 20169 — $456,065 · 2bd · ~0.6% rule | OnePercent

5800 Moonstone Way, Haymarket, VA 20169

$456,065

Home·Haymarket 20169·5800 Moonstone Way, Haymarket, VA 20169

Confirmed 1 day ago · seller motivation 15

5800 Moonstone Way, Haymarket, VA 20169

2 bd · 2 ba · 1,345 sqft · Haymarket · CONDOS·source listing ↗

$456,065

seller intel

Motivation score

15/100

OnePercent model (vv1)$2,713/mo

p10–p90 confidence band

HUD Fair Market Rent · 20169 · 2BR$3,110/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Prince William

Flood risk indexRelatively Moderate FEMA NRI

Median household income$203,051

Median area rent$2,851/mo

Median home value$729,600

the verdict

0.59%vs 0.8% target

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

$456,065

0.59% · rent $2,713

Intrinsic value · income approach

$546,819

17% 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.