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

N8237 Highway 13, Phillips, WI 54555 — $189,900 · 4bd · ~1.2% rule | OnePercent

N8237 Highway 13, Phillips, WI 54555

$189,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Phillips 54555·N8237 Highway 13, Phillips, WI 54555

Last confirmed 5 days ago

N8237 Highway 13, Phillips, WI 54555

4 bd · 1.5 ba · Phillips · SINGLE_FAMILY·source listing ↗

$189,900

rent, three ways

OnePercent model (vv1)$2,337/mo

p10–p90 confidence band

HUD Fair Market Rent · 54555 · 4BR$1,320/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Price

Flood risk indexRelatively Moderate FEMA NRI

Median household income$59,025

Median area rent$811/mo

Median home value$186,900

the verdict

1.23%vs 1.0% target

Modeled rent: $2,337/morent estimate
Property tax: —listing
Insurance: $1,582/yrstate avg
HOA: —listing

Cap rate: 9.5%
Cash flow: +$549/mo
Cash-on-cash: 15.1%

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

$189,900

1.23% · rent $2,337

Intrinsic value · income approach

$300,503

37% 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