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

480 Executive Center Dr, West Palm Beach, FL 33401 — $130,000 · 1bd · ~1.6% rule | OnePercent

480 Executive Center Dr, West Palm Beach, FL 33401

$130,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·West Palm Beach 33401·480 Executive Center Dr, West Palm Beach, FL 33401

Confirmed 1 day ago · −36.9% since list · seller motivation 50

480 Executive Center Dr, West Palm Beach, FL 33401

1 bd · 1 ba · 704 sqft · built 1979 · West Palm Beach · CONDOS·source listing ↗

$130,000

$206,000 first listed

seller intel

Price cut

−36.9%

from $206,000

Motivation score

50/100

rent, three ways

OnePercent model (vv1)

$2,102/mo

p10–p90 confidence band

HUD Fair Market Rent · 33401 · 1BR$1,910/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Palm Beach

Flood risk indexRelatively Moderate FEMA NRI

Median household income$67,967

Median area rent$1,776/mo

Median home value$473,100

the verdict

1.62%vs 0.8% target

Modeled rent: $2,102/morent estimate
Property tax: —listing
Insurance: $4,201/yrstate avg
HOA: $606/molisting

Cap rate: 12.8%
Cash flow: +$731/mo
Cash-on-cash: 29.3%

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

$130,000

1.62% · rent $2,102

Intrinsic value · income approach

$359,335

64% 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