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

403 Windsor Ct, Melbourne, FL 32934 — $49,500 · 2bd · ~3.5% rule | OnePercent

403 Windsor Ct, Melbourne, FL 32934

$49,500

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Melbourne 32934·403 Windsor Ct, Melbourne, FL 32934

Unconfirmed for 7 days — may no longer be available

403 Windsor Ct, Melbourne, FL 32934

2 bd · 2 ba · Melbourne · MOBILE·source listing ↗

$49,500

rent, three ways

OnePercent model (vv1)$1,716/mo

p10–p90 confidence band

HUD Fair Market Rent · 32934 · 2BR$2,120/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Brevard

Flood risk indexRelatively High FEMA NRI

Median household income$104,369

Median area rent$1,769/mo

Median home value$416,100

the verdict

3.47%vs 1.2% target

Modeled rent: $1,716/morent estimate
Property tax: —listing
Insurance: $4,201/yrstate avg
HOA: Nonelisting

Cap rate: 28.4%
Cash flow: +$922/mo
Cash-on-cash: 97.1%

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

$49,500

3.47% · rent $1,716

Intrinsic value · income approach

$274,744

82% 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