177 Bayview Cir, Osterville, MA 02655

3 bd · 2.5 ba · 2,100 sqft · built 1971 · Osterville · SINGLE_FAMILY·source listing ↗

$869,000

rent, three ways

OnePercent model (vv1)$3,802/mo

p10–p90 confidence band

HUD Fair Market Rent · 02655 · 3BR$3,180/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Barnstable

Flood risk indexRelatively Moderate FEMA NRI

Median household income$118,750

Median area rent$1,869/mo

Median home value$806,300

the verdict

0.44%vs 1.0% target

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

$869,000

0.44% · rent $3,802

Intrinsic value · income approach

$1,587,385

45% 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.