1153 Reserve Ln, Awendaw, SC 29429

4 bd · 3 ba · 2,956 sqft · Awendaw · SINGLE_FAMILY·source listing ↗

$1,079,143

rent, three ways

OnePercent model (vv1)$3,565/mo

p10–p90 confidence band

HUD Fair Market Rent · 29429 · 4BR$2,980/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Charleston

Flood risk indexRelatively High FEMA NRI

Median household income$112,244

Median area rent$2,817/mo

Median home value$537,600

the verdict

0.33%vs 1.0% target

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

$1,079,143

0.33% · rent $3,565

Intrinsic value · income approach

$1,155,692

7% 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.