product

markets

method

253 Splendor Way, Parrottsville, TN 37843 — $399,000 · 3bd · ~0.6% rule | OnePercent

253 Splendor Way, Parrottsville, TN 37843

$399,000

Home·Parrottsville 37843·253 Splendor Way, Parrottsville, TN 37843

Confirmed 1 day ago

253 Splendor Way, Parrottsville, TN 37843

3 bd · 2 ba · 1,603 sqft · built 2026 · Parrottsville · SINGLE_FAMILY·source listing ↗

$399,000

rent, three ways

OnePercent model (vv1)$2,236/mo

p10–p90 confidence band

HUD Fair Market Rent · 37843 · 3BR

$1,230/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Cocke

Flood risk indexRelatively Moderate FEMA NRI

Median household income$58,021

Median area rent$728/mo

Median home value$180,400

the verdict

0.56%vs 1.0% target

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

$399,000

0.56% · rent $2,236

Intrinsic value · income approach

$394,680

1% above 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.