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

3323 Sadler Rd, Alexis, NC 28006 — $650,000 · 2bd · ~0.3% rule | OnePercent

3323 Sadler Rd, Alexis, NC 28006

$650,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Alexis 28006·3323 Sadler Rd, Alexis, NC 28006

Confirmed 1 day ago

3323 Sadler Rd, Alexis, NC 28006

2 bd · 2 ba · 1,100 sqft · built 1992 · Alexis · SINGLE_FAMILY·source listing ↗

$650,000

rent, three ways

OnePercent model (vv1)$2,035/mo

p10–p90 confidence band

HUD Fair Market Rent · 28006 · 2BR$1,240/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Lincoln

Flood risk index— FEMA NRI

Median household income$51,932

Median area rent—

Median home value$234,600

the verdict

0.31%vs 1.0% target

wide confidence band

Modeled rent: $2,035/morent estimate
Property tax: —listing
Insurance: $2,206/yrstate avg
HOA: Nonelisting

Cap rate: 1.5%
Cash flow: $2,470/mo
Cash-on-cash: -19.8%

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

$650,000

0.31% · rent $2,035

Intrinsic value · income approach

$434,037

50% 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