127 Waterside Dr, Bath, NC 27808

2 bd · 2 ba · 1,395 sqft · built 1993 · Bath · SINGLE_FAMILY·source listing ↗

$449,000

rent, three ways

OnePercent model (vv0-fallback)$1,531/mo

point estimate — add comps for a band

HUD Fair Market Rent · 27808 · 2BR$1,250/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Beaufort

Flood risk indexVery High FEMA NRI

Median household income$90,472

Median area rent$1,203/mo

Median home value$372,500

the verdict

0.34%vs 1.0% target

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

$449,000

0.34% · rent $1,531

Intrinsic value · income approach

$323,568

39% 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.