product

markets

method

1301 NE Tahuya River Dr, Tahuya, WA 98588 — $475,000 · 3bd · ~0.6% rule | OnePercent

1301 NE Tahuya River Dr, Tahuya, WA 98588

$475,000

Home·Tahuya 98588·1301 NE Tahuya River Dr, Tahuya, WA 98588

Unconfirmed for 10 days — may no longer be available

1301 NE Tahuya River Dr, Tahuya, WA 98588

3 bd · 2 ba · 2,286 sqft · built 1994 · Tahuya · MOBILE·source listing ↗

$475,000

rent, three ways

OnePercent model (vv1)$2,777/mo

p10–p90 confidence band

HUD Fair Market Rent · 98588 · 3BR$2,040/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Mason

Flood risk indexRelatively High FEMA NRI

Median household income$61,975

Median area rent—

Median home value$336,300

the verdict

0.58%vs 1.2% target

wide confidence band

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

$475,000

0.58% · rent $2,777

Intrinsic value · income approach

$543,987

13% 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.