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

858 Willow St, Mount Airy, NC 27030 — $115,000 · ~1.5% rule | OnePercent

858 Willow St, Mount Airy, NC 27030

$115,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Mount Airy 27030·858 Willow St, Mount Airy, NC 27030

Confirmed 1 day ago

858 Willow St, Mount Airy, NC 27030

built 1950 · Mount Airy · MULTI_FAMILY·source listing ↗

$115,000

rent, three ways

OnePercent model (vv1)$1,769/mo

p10–p90 confidence band

HUD Fair Market Rent · 27030 · $730/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Surry

Flood risk indexRelatively Moderate FEMA NRI

Median household income$46,377

Median area rent$754/mo

Median home value$165,400

the verdict

1.54%vs 1.2% target

Modeled rent: $1,769/morent estimate
Property tax: —listing
Insurance: $2,206/yrstate avg
HOA: Nonelisting

Cap rate: 12.0%
Cash flow: +$566/mo
Cash-on-cash: 25.7%

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

$115,000

1.54% · rent $1,769

Intrinsic value · income approach

$285,325

60% 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