product

markets

method

2132 Osprey Isle Ln, Ocean Isle Beach, NC 28469 — $209,900 · 3bd · ~1% rule | OnePercent

2132 Osprey Isle Ln, Ocean Isle Beach, NC 28469

$209,900

Home·Ocean Isle Beach 28469·2132 Osprey Isle Ln, Ocean Isle Beach, NC 28469

Confirmed 1 day ago · −4.5% since list · seller motivation 30

2132 Osprey Isle Ln, Ocean Isle Beach, NC 28469

3 bd · 3 ba · 1,437 sqft · built 2026 · Ocean Isle Beach · TOWNHOMES·source listing ↗

$209,900

$219,900 first listed

seller intel

Price cut

−4.5%

from $219,900

Motivation score

30/100

OnePercent model (vv1)$2,032/mo

p10–p90 confidence band

HUD Fair Market Rent · 28469 · 3BR$1,660/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Brunswick

Flood risk indexVery High FEMA NRI

Median household income$90,684

Median area rent$950/mo

Median home value$463,200

the verdict

0.97%vs 0.9% target

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

$209,900

0.97% · rent $2,032

Intrinsic value · income approach

$342,767

39% 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.