22 3rd St, Westport, MA 02790

2 bd · 1 ba · 750 sqft · built 1954 · Westport · SINGLE_FAMILY·source listing ↗

$424,900

rent, three ways

OnePercent model (vv1)$2,002/mo

p10–p90 confidence band

HUD Fair Market Rent · 02790 · 2BR$1,750/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Bristol

Flood risk indexRelatively Low FEMA NRI

Median household income$97,250

Median area rent$1,436/mo

Median home value$507,900

the verdict

0.47%vs 1.0% target

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

$424,900

0.47% · rent $2,002

Intrinsic value · income approach

$487,508

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.