Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

12222 Little Creek Hwy, Dublin, VA 24084 — $179,000 · 3bd · ~0.8% rule | OnePercent

12222 Little Creek Hwy, Dublin, VA 24084

$179,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Dublin 24084·12222 Little Creek Hwy, Dublin, VA 24084

Confirmed 2 days ago

12222 Little Creek Hwy, Dublin, VA 24084

3 bd · 1,120 sqft · Dublin · LAND·source listing ↗

$179,000

rent, three ways

OnePercent model (vv1)$1,367/mo

p10–p90 confidence band

HUD Fair Market Rent · 24084 · 3BR$1,250/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Bland

Flood risk indexRelatively High FEMA NRI

Median household income$63,146

Median area rent$869/mo

Median home value$192,600

the verdict

0.76%vs 1.0% target

Modeled rent: $1,367/morent estimate
Property tax: —listing
Insurance: $1,857/yrstate avg
HOA: Nonelisting

Cap rate: 5.2%
Cash flow: $132/mo
Cash-on-cash: -3.8%

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

$179,000

0.76% · rent $1,367

Intrinsic value · income approach

$193,293

7% 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.

Unlock with Pro