206 Belfast Ln, Walterboro, SC 29488

3 bd · 2 ba · 1,248 sqft · built 1996 · Walterboro · SINGLE_FAMILY·source listing ↗

$174,500

rent, three ways

OnePercent model (vv1)$1,721/mo

p10–p90 confidence band

HUD Fair Market Rent · 29488 · 3BR$1,080/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Colleton

Flood risk indexRelatively High FEMA NRI

Median household income$49,876

Median area rent$950/mo

Median home value$167,300

the verdict

0.99%vs 1.0% target

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

$174,500

0.99% · rent $1,721

Intrinsic value · income approach

$261,969

33% 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.