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

25224 Mac Oca Dr, Waves, NC 27982 — $569,000 · 5bd · ~0.5% rule | OnePercent

25224 Mac Oca Dr, Waves, NC 27982

$569,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Waves 27982·25224 Mac Oca Dr, Waves, NC 27982

Confirmed 1 day ago

25224 Mac Oca Dr, Waves, NC 27982

5 bd · 3.5 ba · 2,181 sqft · built 2002 · Waves · SINGLE_FAMILY·source listing ↗

$569,000

rent, three ways

OnePercent model (vv1)$2,941/mo

p10–p90 confidence band

HUD Fair Market Rent · 27982 · 5BR—

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—

Median area rent—

Median home value—

the verdict

0.52%vs 1.0% target

Modeled rent: $2,941/morent estimate
Property tax: —listing
Insurance: $2,206/yrstate avg
HOA: —listing

Cap rate: 3.4%
Cash flow: $1,282/mo
Cash-on-cash: -11.8%

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

$569,000

0.52% · rent $2,941

Intrinsic value · income approach

$715,887

21% 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