53 Green Hill Dr, Forest, VA 24551

3 bd · 2 ba · 1,464 sqft · built 1989 · Forest · SINGLE_FAMILY·source listing ↗

$259,900

rent, three ways

OnePercent model (vv1)$2,180/mo

p10–p90 confidence band

HUD Fair Market Rent · 24551 · 3BR

$1,800/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Campbell

Flood risk indexRelatively Low FEMA NRI

Median household income$91,067

Median area rent$1,265/mo

Median home value$362,500

the verdict

0.84%vs 1.0% target

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

$259,900

0.84% · rent $2,180

Intrinsic value · income approach

$357,088

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.