779 Hisey Ave, Woodstock, VA 22664

3 bd · 2.5 ba · 1,220 sqft · built 2026 · Woodstock · TOWNHOMES·source listing ↗

$259,990

$265,990 first listed

seller intel

Price cut

−2.3%

from $265,990

Motivation score

15/100

OnePercent model (vv1)$1,964/mo

p10–p90 confidence band

HUD Fair Market Rent · 22664 · 3BR$1,480/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Shenandoah

Flood risk indexRelatively High FEMA NRI

Median household income$73,530

Median area rent$989/mo

Median home value$303,900

the verdict

0.76%vs 0.9% target

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

$259,990

0.76% · rent $1,964

Intrinsic value · income approach

$337,952

23% 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.