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

95 Smokey Ln, Otto, NC 28763 — $285,000 · 3bd · ~1% rule | OnePercent

95 Smokey Ln, Otto, NC 28763

$285,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Otto 28763·95 Smokey Ln, Otto, NC 28763

Confirmed 1 day ago

95 Smokey Ln, Otto, NC 28763

3 bd · 3 ba · 2,029 sqft · built 1973 · Otto · SINGLE_FAMILY·source listing ↗

$285,000

rent, three ways

OnePercent model (vv1)$2,767/mo

p10–p90 confidence band

HUD Fair Market Rent · 28763 · 3BR$1,160/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Macon

Flood risk indexVery High FEMA NRI

Median household income$72,269

Median area rent—

Median home value$287,800

the verdict

0.97%vs 1.0% target

Modeled rent: $2,767/morent estimate
Property tax: —listing
Insurance: $2,206/yrstate avg
HOA: Nonelisting

Cap rate: 7.3%
Cash flow: +$304/mo
Cash-on-cash: 5.6%

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

$285,000

0.97% · rent $2,767

Intrinsic value · income approach

$407,012

30% 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