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

544 Henry Rd, Ethelsville, AL 35461 — $220,000 · 3bd · ~0.9% rule | OnePercent

544 Henry Rd, Ethelsville, AL 35461

$220,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Ethelsville 35461·544 Henry Rd, Ethelsville, AL 35461

Confirmed 1 day ago

544 Henry Rd, Ethelsville, AL 35461

3 bd · 2 ba · 1,554 sqft · built 2001 · Ethelsville · SINGLE_FAMILY·source listing ↗

$220,000

rent, three ways

OnePercent model (vv1)$2,086/mo

p10–p90 confidence band

HUD Fair Market Rent · 35461 · 3BR$1,490/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Pickens

Flood risk index— FEMA NRI

Median household income$47,375

Median area rent—

Median home value$174,400

the verdict

0.95%vs 1.0% target

Modeled rent: $2,086/morent estimate
Property tax: —listing
Insurance: $2,725/yrstate avg
HOA: Nonelisting

Cap rate: 7.0%
Cash flow: +$174/mo
Cash-on-cash: 4.1%

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

$220,000

0.95% · rent $2,086

Intrinsic value · income approach

$220,676

0% 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