103 Village Dr, Vinton, VA 24179

3 bd · 2 ba · 1,568 sqft · built 1986 · Vinton · MOBILE·source listing ↗

$164,950

rent, three ways

OnePercent model (vv1)$1,829/mo

p10–p90 confidence band

HUD Fair Market Rent · 24179 · 3BR$1,580/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Bedford

Flood risk indexRelatively Low FEMA NRI

Median household income$67,565

Median area rent$944/mo

Median home value$224,600

the verdict

1.11%vs 1.2% target

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

$164,950

1.11% · rent $1,829

Intrinsic value · income approach

$286,127

42% 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.