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

54365 NC 12 Hwy, Frisco, NC 27936 — $549,900 · 3bd · ~0.4% rule | OnePercent

54365 NC 12 Hwy, Frisco, NC 27936

$549,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Frisco 27936·54365 NC 12 Hwy, Frisco, NC 27936

Confirmed 1 day ago

54365 NC 12 Hwy, Frisco, NC 27936

3 bd · 2 ba · 1,400 sqft · built 2000 · Frisco · SINGLE_FAMILY·source listing ↗

$549,900

rent, three ways

OnePercent model (vv1)$2,259/mo

p10–p90 confidence band

HUD Fair Market Rent · 27936 · 3BR$2,340/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Dare

Flood risk indexVery High FEMA NRI

Median household income$43,846

Median area rent—

Median home value$439,600

the verdict

0.41%vs 1.0% target

Modeled rent: $2,259/morent estimate
Property tax: —listing
Insurance: $2,206/yrstate avg
HOA: —listing

Cap rate: 2.4%
Cash flow: $1,691/mo
Cash-on-cash: -16.0%

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

$549,900

0.41% · rent $2,259

Intrinsic value · income approach

$497,354

11% 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.

Unlock with Pro