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

Waters Edge Rd, Duffield, VA 24244 — $70,000 · ~2.1% rule | OnePercent

Waters Edge Rd, Duffield, VA 24244

$70,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Duffield 24244·Waters Edge Rd, Duffield, VA 24244

Last confirmed 3 days ago

Waters Edge Rd, Duffield, VA 24244

0.5 ba · 288 sqft · Duffield · SINGLE_FAMILY·source listing ↗

$70,000

rent, three ways

OnePercent model (vv1)$1,485/mo

p10–p90 confidence band

HUD Fair Market Rent · 24244 · $680/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Scott

Flood risk indexRelatively Moderate FEMA NRI

Median household income$40,423

Median area rent$715/mo

Median home value$115,800

the verdict

2.12%vs 1.0% target

wide confidence band

Modeled rent: $1,485/morent estimate
Property tax: —listing
Insurance: $1,857/yrstate avg
HOA: Nonelisting

Cap rate: 16.7%
Cash flow: +$619/mo
Cash-on-cash: 46.2%

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

$70,000

2.12% · rent $1,485

Intrinsic value · income approach

$141,858

51% 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