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

Calf Pen Bay Rd, Pineland, SC 29934 — $160,000 · ~1.3% rule | OnePercent

Calf Pen Bay Rd, Pineland, SC 29934

$160,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Pineland 29934·Calf Pen Bay Rd, Pineland, SC 29934

Confirmed 1 day ago · seller motivation 10

Calf Pen Bay Rd, Pineland, SC 29934

Pineland · LAND·source listing ↗

$160,000

seller intel

Motivation score

10/100

rent, three ways

OnePercent model (vv1)$2,002/mo

wide honest range — HUD/comp anchors · $640–$2,002

HUD Fair Market Rent · 29934 · $1,060/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Jasper

Flood risk indexRelatively High FEMA NRI

Median household income$88,397

Median area rent—

Median home value$174,200

the verdict

1.25%⚠vs 1.0% target

Unverified — model rent disagrees with HUD/comps

Modeled rent: $2,002/morent estimate
Property tax: —listing
Insurance: $2,393/yrstate avg
HOA: Nonelisting

Cap rate: 9.6%
Cash flow: +$472/mo
Cash-on-cash: 15.4%

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

$160,000

1.25% · unverified

Intrinsic value · income approach

$142,512

12% 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.

Unlock with Pro