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

607 Hillcrest Rd, Wayne, NE 68787 — $260,000 · 5bd · ~0.9% rule | OnePercent

607 Hillcrest Rd, Wayne, NE 68787

$260,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Wayne 68787·607 Hillcrest Rd, Wayne, NE 68787

Last confirmed 5 days ago

607 Hillcrest Rd, Wayne, NE 68787

5 bd · 2 ba · 2,678 sqft · Wayne · SINGLE_FAMILY·source listing ↗

$260,000

rent, three ways

OnePercent model (vv1)$2,377/mo

p10–p90 confidence band

HUD Fair Market Rent · 68787 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Wayne

Flood risk indexRelatively High FEMA NRI

Median household income$60,275

Median area rent$792/mo

Median home value$230,700

the verdict

0.91%vs 1.0% target

Modeled rent: $2,377/morent estimate
Property tax: —listing
Insurance: $2,475/yrstate avg
HOA: —listing

Cap rate: 6.8%
Cash flow: +$156/mo
Cash-on-cash: 3.1%

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

$260,000

0.91% · rent $2,377

Intrinsic value · income approach

$280,371

7% 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