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

202 Oklawaha Lane, Earleville, MD 21919 — $22,000 · 1bd · ~7.3% rule | OnePercent

202 Oklawaha Lane, Earleville, MD 21919

$22,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Earleville 21919·202 Oklawaha Lane, Earleville, MD 21919

Last confirmed 3 days ago

202 Oklawaha Lane, Earleville, MD 21919

1 bd · 1 ba · built 1987 · Earleville · MOBILE·source listing ↗

$22,000

rent, three ways

OnePercent model (vv1)$1,610/mo

p10–p90 confidence band

HUD Fair Market Rent · 21919 · 1BR$1,810/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Cecil

Flood risk indexRelatively High FEMA NRI

Median household income$106,500

Median area rent$1,746/mo

Median home value$373,200

the verdict

7.32%vs 1.2% target

Modeled rent: $1,610/morent estimate
Property tax: —listing
Insurance: $1,548/yrstate avg
HOA: $463/molisting

Cap rate: 61.0%
Cash flow: +$1,006/mo
Cash-on-cash: 238.7%

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

$22,000

7.32% · rent $1,610

Intrinsic value · income approach

$240,160

91% 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