2780 Sunrise Dr, Broadway, VA 22815

3 bd · 2 ba · 1,497 sqft · built 1989 · Broadway · MOBILE·source listing ↗

$260,000

rent, three ways

OnePercent model (vv1)$1,944/mo

p10–p90 confidence band

HUD Fair Market Rent · 22815 · 3BR$1,700/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Rockingham

Flood risk indexRelatively High FEMA NRI

Median household income$74,899

Median area rent$1,071/mo

Median home value$278,700

the verdict

0.75%vs 1.2% target

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

$260,000

0.75% · rent $1,944

Intrinsic value · income approach

$295,384

12% 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.