317 W Commercial St, Dayton, WA 99328

1 bd · 841 sqft · built 1940 · Dayton · SINGLE_FAMILY·source listing ↗

$80,000

rent, three ways

OnePercent model (vv1)$1,868/mo

point estimate — add comps for a band

HUD Fair Market Rent · 99328 · 1BR

$1,020/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Columbia

Flood risk indexRelatively High FEMA NRI

Median household income$72,756

Median area rent$982/mo

Median home value$272,100

the verdict

2.33%vs 1.0% target

wide confidence band

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

$80,000

2.33% · rent $1,868

Intrinsic value · income approach

$290,206

72% 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.