204 Mossyrock Rd, Mossyrock, WA 98564

3 bd · 2 ba · 1,296 sqft · built 2022 · Mossyrock · MOBILE·source listing ↗

$385,000

rent, three ways

OnePercent model (vv1)$1,994/mo

p10–p90 confidence band

HUD Fair Market Rent · 98564 · 3BR$1,520/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$60,147

Median area rent$867/mo

Median home value$323,500

the verdict

0.52%vs 1.2% target

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

$385,000

0.52% · rent $1,994

Intrinsic value · income approach

$385,000

0% 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.