product

markets

method

1203 Jamestown Rd, Williamsburg, VA 23185 — $147,000 · 2bd · ~1% rule | OnePercent

1203 Jamestown Rd, Williamsburg, VA 23185

$147,000

Home·Williamsburg 23185·1203 Jamestown Rd, Williamsburg, VA 23185

Confirmed 2 days ago

1203 Jamestown Rd, Williamsburg, VA 23185

2 bd · 2 ba · 832 sqft · built 1984 · Williamsburg · CONDOS·source listing ↗

$147,000

rent, three ways

OnePercent model (vv1)$1,407/mo

p10–p90 confidence band

HUD Fair Market Rent · 23185 · 2BR$1,800/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Williamsburg City

Flood risk indexRelatively High FEMA NRI

Median household income$105,431

Median area rent$1,489/mo

Median home value$429,500

the verdict

0.96%vs 0.8% target

wide confidence band

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

$147,000

0.96% · rent $1,407

Intrinsic value · income approach

$238,864

38% 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.