403 Virginia Ave, Sandston, VA 23150

3 bd · 1.5 ba · 1,172 sqft · built 1967 · Sandston · SINGLE_FAMILY·source listing ↗

$200,000

rent, three ways

OnePercent model (vv1)$2,009/mo

p10–p90 confidence band

HUD Fair Market Rent · 23150 · 3BR

$1,950/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Henrico

Flood risk indexRelatively Low FEMA NRI

Median household income$79,050

Median area rent$1,145/mo

Median home value$283,000

the verdict

1.00%vs 1.0% target

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

$200,000

1.00% · rent $2,009

Intrinsic value · income approach

$311,647

36% 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.