product

markets

method

3860 Schooner Trl, Chesapeake, VA 23321 — $182,000 · 3bd · ~1.2% rule | OnePercent

3860 Schooner Trl, Chesapeake, VA 23321

$182,000

Home·Chesapeake 23321·3860 Schooner Trl, Chesapeake, VA 23321

Confirmed 2 days ago

3860 Schooner Trl, Chesapeake, VA 23321

3 bd · 1.5 ba · 1,120 sqft · built 1970 · Chesapeake · TOWNHOMES·source listing ↗

$182,000

rent, three ways

OnePercent model (vv1)$2,099/mo

p10–p90 confidence band

HUD Fair Market Rent · 23321 · 3BR$2,400/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Chesapeake City

Flood risk indexRelatively Low FEMA NRI

Median household income$101,568

Median area rent$1,586/mo

Median home value$367,900

the verdict

1.15%vs 0.9% target

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

$182,000

1.15% · rent $2,099

Intrinsic value · income approach

$339,498

46% 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.