product

markets

method

613 Colonial Dr, Fort Walton Beach, FL 32547 — $99,900 · 2bd · ~1.5% rule | OnePercent

613 Colonial Dr, Fort Walton Beach, FL 32547

$99,900

Home·Fort Walton Beach 32547·613 Colonial Dr, Fort Walton Beach, FL 32547

Unconfirmed for 8 days — may no longer be available

613 Colonial Dr, Fort Walton Beach, FL 32547

2 bd · 2 ba · 980 sqft · built 1975 · Fort Walton Beach · CONDOS·source listing ↗

$99,900

rent, three ways

OnePercent model (vv1)$1,460/mo

p10–p90 confidence band

HUD Fair Market Rent · 32547 · 2BR$1,690/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Okaloosa

Flood risk indexRelatively High FEMA NRI

Median household income$70,711

Median area rent$1,611/mo

Median home value$321,300

the verdict

1.46%vs 0.8% target

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

$99,900

1.46% · rent $1,460

Intrinsic value · income approach

$241,334

59% 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.