172 Hemlock Dr, Chehalis, WA 98532

3 bd · 2 ba · 1,956 sqft · built 1977 · Chehalis · SINGLE_FAMILY·source listing ↗

$375,000

rent, three ways

OnePercent model (vv1)$2,622/mo

p10–p90 confidence band

HUD Fair Market Rent · 98532 · 3BR

$1,680/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Lewis

Flood risk indexRelatively High FEMA NRI

Median household income$89,910

Median area rent$1,142/mo

Median home value$427,100

the verdict

0.70%vs 1.0% target

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

$375,000

0.70% · rent $2,622

Intrinsic value · income approach

$524,188

28% 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.