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

221 Cattle Dr, Perry, GA 31069 — $312,350 · 5bd · ~0.9% rule | OnePercent

221 Cattle Dr, Perry, GA 31069

$312,350

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Perry 31069·221 Cattle Dr, Perry, GA 31069

Confirmed 1 day ago

221 Cattle Dr, Perry, GA 31069

5 bd · 3.5 ba · 2,721 sqft · Perry · SINGLE_FAMILY·source listing ↗

$312,350

rent, three ways

OnePercent model (vv1)$2,903/mo

p10–p90 confidence band

HUD Fair Market Rent · 31069 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Houston

Flood risk indexRelatively Moderate FEMA NRI

Median household income$74,501

Median area rent$1,025/mo

Median home value$227,300

the verdict

0.93%vs 1.0% target

Modeled rent: $2,903/morent estimate
Property tax: —listing
Insurance: $2,500/yrstate avg
HOA: —listing

Cap rate: 7.0%
Cash flow: +$244/mo
Cash-on-cash: 4.1%

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

$312,350

0.93% · rent $2,903

Intrinsic value · income approach

$412,167

24% 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