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

543 Sundrop Cir, Ruskin, FL 33570 — $33,500 · 2bd · ~4.9% rule | OnePercent

543 Sundrop Cir, Ruskin, FL 33570

$33,500

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Ruskin 33570·543 Sundrop Cir, Ruskin, FL 33570

Unconfirmed for 7 days — may no longer be available

543 Sundrop Cir, Ruskin, FL 33570

2 bd · 2 ba · Ruskin · MOBILE·source listing ↗

$33,500

rent, three ways

OnePercent model (vv1)$1,626/mo

p10–p90 confidence band

HUD Fair Market Rent · 33570 · 2BR$1,640/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Hillsborough

Flood risk indexRelatively High FEMA NRI

Median household income$72,172

Median area rent$1,253/mo

Median home value$300,500

the verdict

4.85%vs 1.2% target

Modeled rent: $1,626/morent estimate
Property tax: —listing
Insurance: $4,201/yrstate avg
HOA: Nonelisting

Cap rate: 40.1%
Cash flow: +$949/mo
Cash-on-cash: 147.8%

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

$33,500

4.85% · rent $1,626

Intrinsic value · income approach

$210,407

84% 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