762 Herdman Rd, Leon, WV 25123

3 bd · 2 ba · 1,216 sqft · built 2019 · Leon · MOBILE·source listing ↗

$129,900

rent, three ways

OnePercent model (vv1)$1,927/mo

p10–p90 confidence band

HUD Fair Market Rent · 25123 · 3BR$1,610/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Mason

Flood risk indexRelatively High FEMA NRI

Median household income$55,000

Median area rent$866/mo

Median home value$152,100

the verdict

1.48%vs 1.2% target

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

$129,900

1.48% · rent $1,927

Intrinsic value · income approach

$308,755

58% 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.