product

markets

method

25421 Drummondtown Rd, Daugherty, VA 23301 — $165,000 · 2bd · ~1.3% rule | OnePercent

25421 Drummondtown Rd, Daugherty, VA 23301

$165,000

Home·Daugherty 23301·25421 Drummondtown Rd, Daugherty, VA 23301

Last confirmed 3 days ago

25421 Drummondtown Rd, Daugherty, VA 23301

2 bd · 1 ba · 1,370 sqft · built 1920 · Daugherty · SINGLE_FAMILY·source listing ↗

$165,000

rent, three ways

OnePercent model (vv1)$2,069/mo

p10–p90 confidence band

HUD Fair Market Rent · 23301 · 2BR$970/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Accomack

Flood risk indexRelatively Moderate FEMA NRI

Median household income$46,680

Median area rent$944/mo

Median home value$227,800

the verdict

1.25%vs 1.0% target

wide confidence band

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

$165,000

1.25% · rent $2,069

Intrinsic value · income approach

$336,587

51% 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.