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

115 Speed Way, Lake Toxaway, NC 28747 — $895,000 · ~0.2% rule | OnePercent

115 Speed Way, Lake Toxaway, NC 28747

$895,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Lake Toxaway 28747·115 Speed Way, Lake Toxaway, NC 28747

Confirmed 2 days ago

115 Speed Way, Lake Toxaway, NC 28747

1.5 ba · built 2025 · Lake Toxaway · SINGLE_FAMILY·source listing ↗

$895,000

rent, three ways

OnePercent model (vv1)$1,607/mo

p10–p90 confidence band

HUD Fair Market Rent · 28747 · $790/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Transylvania

Flood risk indexRelatively Low FEMA NRI

Median household income$66,000

Median area rent—

Median home value$294,600

the verdict

0.18%vs 1.0% target

wide confidence band

Modeled rent: $1,607/morent estimate
Property tax: —listing
Insurance: $2,206/yrstate avg
HOA: $384/molisting

Cap rate: 0.3%
Cash flow: $4,283/mo
Cash-on-cash: -25.0%

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

$895,000

0.18% · rent $1,607

Intrinsic value · income approach

$869,966

3% 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