product

markets

method

1804 Gade Bryant Rd, Moncure, NC 27559 — $277,000 · 3bd · ~0.8% rule | OnePercent

1804 Gade Bryant Rd, Moncure, NC 27559

$277,000

Home·Moncure 27559·1804 Gade Bryant Rd, Moncure, NC 27559

Unconfirmed for 10 days — may no longer be available

1804 Gade Bryant Rd, Moncure, NC 27559

3 bd · 2 ba · 1,434 sqft · built 1978 · Moncure · SINGLE_FAMILY·source listing ↗

$277,000

rent, three ways

OnePercent model (vv1)$2,201/mo

p10–p90 confidence band

HUD Fair Market Rent · 27559 · 3BR$2,110/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Chatham

Flood risk indexRelatively Moderate FEMA NRI

Median household income$74,490

Median area rent$1,310/mo

Median home value$385,000

the verdict

0.79%vs 1.0% target

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

$277,000

0.79% · rent $2,201

Intrinsic value · income approach

$492,985

44% 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.