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

1425-31 Cth, Phelps, WI 54554 — $1,125,000 · 8bd · ~0.3% rule | OnePercent

1425-31 Cth, Phelps, WI 54554

$1,125,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Phelps 54554·1425-31 Cth, Phelps, WI 54554

Last confirmed 6 days ago

1425-31 Cth, Phelps, WI 54554

8 bd · 5 ba · Phelps · SINGLE_FAMILY·source listing ↗

$1,125,000

rent, three ways

OnePercent model (vv1)$3,426/mo

p10–p90 confidence band

HUD Fair Market Rent · 54554 · 8BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Vilas

Flood risk indexRelatively Moderate FEMA NRI

Median household income$63,750

Median area rent$805/mo

Median home value$247,300

the verdict

0.30%vs 1.0% target

Modeled rent: $3,426/morent estimate
Property tax: —listing
Insurance: $1,582/yrstate avg
HOA: —listing

Cap rate: 1.5%
Cash flow: $4,276/mo
Cash-on-cash: -19.8%

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

$1,125,000

0.30% · rent $3,426

Intrinsic value · income approach

$987,701

14% above 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