product

markets

method

512 Worthington Dr, Bridgeport, WV 26330 — $120,000 · 2bd · ~1.5% rule | OnePercent

512 Worthington Dr, Bridgeport, WV 26330

$120,000

Home·Bridgeport 26330·512 Worthington Dr, Bridgeport, WV 26330

Confirmed in the last few hours

512 Worthington Dr, Bridgeport, WV 26330

2 bd · 1.5 ba · 1,000 sqft · built 1989 · Bridgeport · CONDOS·source listing ↗

$120,000

rent, three ways

OnePercent model (vv1)$1,782/mo

p10–p90 confidence band

HUD Fair Market Rent · 26330 · 2BR$1,180/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Harrison

Flood risk indexRelatively Moderate FEMA NRI

Median household income$88,962

Median area rent$1,079/mo

Median home value$271,800

the verdict

1.49%vs 0.8% target

wide confidence band

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

$120,000

1.49% · rent $1,782

Intrinsic value · income approach

$257,439

53% 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.