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

416 Otis Rd, Pelion, SC 29123 — $265,000 · 5bd · ~1% rule | OnePercent

416 Otis Rd, Pelion, SC 29123

$265,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Pelion 29123·416 Otis Rd, Pelion, SC 29123

Confirmed 1 day ago

416 Otis Rd, Pelion, SC 29123

5 bd · 3 ba · 2,100 sqft · built 2002 · Pelion · MOBILE·source listing ↗

$265,000

rent, three ways

OnePercent model (vv1)$2,682/mo

p10–p90 confidence band

HUD Fair Market Rent · 29123 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Lexington

Flood risk indexRelatively Low FEMA NRI

Median household income$59,317

Median area rent$969/mo

Median home value$151,100

the verdict

1.01%vs 1.2% target

Modeled rent: $2,682/morent estimate
Property tax: —listing
Insurance: $2,393/yrstate avg
HOA: —listing

Cap rate: 7.7%
Cash flow: +$360/mo
Cash-on-cash: 7.1%

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

$265,000

1.01% · rent $2,682

Intrinsic value · income approach

$317,256

16% 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