28412 X Ln, Ocean Park, WA 98640

1 bd · 320 sqft · built 1960 · Ocean Park · SINGLE_FAMILY·source listing ↗

$179,950

rent, three ways

OnePercent model (vv1)$1,571/mo

point estimate — add comps for a band

HUD Fair Market Rent · 98640 · 1BR$910/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Pacific

Flood risk indexVery High FEMA NRI

Median household income$65,735

Median area rent$1,220/mo

Median home value$355,400

the verdict

0.87%vs 1.0% target

wide confidence band

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

$179,950

0.87% · rent $1,571

Intrinsic value · income approach

$273,068

34% 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.