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

N12421 Old J Rd, Athelstane, WI 54104 — $164,900 · 2bd · ~1.1% rule | OnePercent

N12421 Old J Rd, Athelstane, WI 54104

$164,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Athelstane 54104·N12421 Old J Rd, Athelstane, WI 54104

Last confirmed 6 days ago

N12421 Old J Rd, Athelstane, WI 54104

2 bd · 1 ba · Athelstane · SINGLE_FAMILY·source listing ↗

$164,900

rent, three ways

OnePercent model (vv1)$1,863/mo

p10–p90 confidence band

HUD Fair Market Rent · 54104 · 2BR$1,000/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Marinette

Flood risk indexRelatively High FEMA NRI

Median household income$56,286

Median area rent—

Median home value$171,300

the verdict

1.13%vs 1.0% target

Modeled rent: $1,863/morent estimate
Property tax: —listing
Insurance: $1,582/yrstate avg
HOA: —listing

Cap rate: 8.5%
Cash flow: +$336/mo
Cash-on-cash: 10.6%

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

$164,900

1.13% · rent $1,863

Intrinsic value · income approach

$308,361

47% 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