27 Village Rock Ln, Natick, MA 01760

1 bd · 1 ba · 778 sqft · built 1987 · Natick · CONDOS·source listing ↗

$307,900

rent, three ways

OnePercent model (vv1)$2,167/mo

p10–p90 confidence band

HUD Fair Market Rent · 01760 · 1BR

$2,450/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Middlesex

Flood risk indexRelatively Low FEMA NRI

Median household income$138,563

Median area rent$2,134/mo

Median home value$821,300

the verdict

0.70%vs 0.8% target

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

$307,900

0.70% · rent $2,167

Intrinsic value · income approach

$467,087

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.