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

5216 Rocky Shore Trl, Conover, WI 54519 — $224,500 · 1bd · ~0.6% rule | OnePercent

5216 Rocky Shore Trl, Conover, WI 54519

$224,500

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Conover 54519·5216 Rocky Shore Trl, Conover, WI 54519

Last confirmed 6 days ago

5216 Rocky Shore Trl, Conover, WI 54519

1 bd · 1 ba · Conover · SINGLE_FAMILY·source listing ↗

$224,500

rent, three ways

OnePercent model (vv1)$1,344/mo

p10–p90 confidence band

HUD Fair Market Rent · 54519 · 1BR$810/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Vilas

Flood risk indexRelatively High FEMA NRI

Median household income$59,628

Median area rent$888/mo

Median home value$271,600

the verdict

0.60%vs 1.0% target

wide confidence band

Modeled rent: $1,344/morent estimate
Property tax: —listing
Insurance: $1,582/yrstate avg
HOA: —listing

Cap rate: 3.8%
Cash flow: $425/mo
Cash-on-cash: -9.9%

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

$224,500

0.60% · rent $1,344

Intrinsic value · income approach

$295,187

24% 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