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

164 Tallwood Dr, Elkin, NC 28621 — $265,450 · 3bd · ~0.8% rule | OnePercent

164 Tallwood Dr, Elkin, NC 28621

$265,450

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Elkin 28621·164 Tallwood Dr, Elkin, NC 28621

Confirmed 1 day ago

164 Tallwood Dr, Elkin, NC 28621

3 bd · 2.5 ba · 1,618 sqft · Elkin · TOWNHOMES·source listing ↗

$265,450

rent, three ways

OnePercent model (vv1)$2,175/mo

p10–p90 confidence band

HUD Fair Market Rent · 28621 · 3BR$1,180/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$53,616

Median area rent$783/mo

Median home value$159,000

the verdict

0.82%vs 0.9% target

Modeled rent: $2,175/morent estimate
Property tax: —listing
Insurance: $2,206/yrstate avg
HOA: —listing

Cap rate: 5.9%
Cash flow: $33/mo
Cash-on-cash: -0.6%

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

$265,450

0.82% · rent $2,175

Intrinsic value · income approach

$265,450

0% 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