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

W920 Cardinal Dr, Spring Valley, WI 54767 — $249,500 · 2bd · ~0.8% rule | OnePercent

W920 Cardinal Dr, Spring Valley, WI 54767

$249,500

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Spring Valley 54767·W920 Cardinal Dr, Spring Valley, WI 54767

Last confirmed 6 days ago · −5.9% since list · seller motivation 31

W920 Cardinal Dr, Spring Valley, WI 54767

2 bd · 1.5 ba · built 2004 · Spring Valley · SINGLE_FAMILY·source listing ↗

$249,500

$265,000 first listed

seller intel

Price cut

−5.9%

from $265,000

Motivation score

31/100

rent, three ways

OnePercent model (vv1)

$1,884/mo

p10–p90 confidence band

HUD Fair Market Rent · 54767 · 2BR$1,520/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Pierce

Flood risk indexRelatively Moderate FEMA NRI

Median household income$83,917

Median area rent$917/mo

Median home value$265,000

the verdict

0.76%vs 1.0% target

Modeled rent: $1,884/morent estimate
Property tax: —listing
Insurance: $1,582/yrstate avg
HOA: Nonelisting

Cap rate: 5.3%
Cash flow: $160/mo
Cash-on-cash: -3.4%

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

$249,500

0.76% · rent $1,884

Intrinsic value · income approach

$310,456

20% 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