product

markets

method

138 Little Creek Rd, Cabin Creek, WV 25035 — $179,900 · 1bd · ~1.4% rule | OnePercent

138 Little Creek Rd, Cabin Creek, WV 25035

$179,900

Home·Cabin Creek 25035·138 Little Creek Rd, Cabin Creek, WV 25035

Unconfirmed for 9 days — may no longer be available

138 Little Creek Rd, Cabin Creek, WV 25035

1 bd · 5 ba · 2,312 sqft · built 1978 · Cabin Creek · SINGLE_FAMILY·source listing ↗

$179,900

rent, three ways

OnePercent model (vv1)$2,606/mo

p10–p90 confidence band

HUD Fair Market Rent · 25035 · 1BR$830/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Kanawha

Flood risk index— FEMA NRI

Median household income$33,995

Median area rent$1,048/mo

Median home value$96,700

the verdict

1.45%vs 1.0% target

wide confidence band

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

$179,900

1.45% · rent $2,606

Intrinsic value · income approach

$142,048

27% above 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.