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

96 Dogwood Knob, Sapphire, NC 28774 — $159,000 · 2bd · ~1.2% rule | OnePercent

96 Dogwood Knob, Sapphire, NC 28774

$159,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Sapphire 28774·96 Dogwood Knob, Sapphire, NC 28774

Confirmed 1 day ago

96 Dogwood Knob, Sapphire, NC 28774

2 bd · 2 ba · built 1973 · Sapphire · CONDOS·source listing ↗

$159,000

rent, three ways

OnePercent model (vv1)$1,925/mo

p10–p90 confidence band

HUD Fair Market Rent · 28774 · 2BR$1,600/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Jackson

Flood risk indexRelatively High FEMA NRI

Median household income$154,635

Median area rent—

Median home value$797,900

the verdict

1.21%vs 0.8% target

Modeled rent: $1,925/morent estimate
Property tax: —listing
Insurance: $2,206/yrstate avg
HOA: $772/molisting

Cap rate: 9.2%
Cash flow: +$419/mo
Cash-on-cash: 13.8%

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

$159,000

1.21% · rent $1,925

Intrinsic value · income approach

$613,246

74% 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