product

markets

method

3329 Worth Xing, Charlottesville, VA 22911 — $299,900 · 2bd · ~0.7% rule | OnePercent

3329 Worth Xing, Charlottesville, VA 22911

$299,900

Home·Charlottesville 22911·3329 Worth Xing, Charlottesville, VA 22911

Confirmed 2 days ago

3329 Worth Xing, Charlottesville, VA 22911

2 bd · 2.5 ba · 1,220 sqft · built 2000 · Charlottesville · TOWNHOMES·source listing ↗

$299,900

rent, three ways

OnePercent model (vv1)$2,237/mo

p10–p90 confidence band

HUD Fair Market Rent · 22911 · 2BR$2,120/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Albemarle

Flood risk indexRelatively Moderate FEMA NRI

Median household income$128,235

Median area rent$1,920/mo

Median home value$454,100

the verdict

0.75%vs 0.9% target

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

$299,900

0.75% · rent $2,237

Intrinsic value · income approach

$409,251

27% 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.