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

210 Whitten Rd, Waterloo, SC 29384 — $275,000 · 3bd · ~0.9% rule | OnePercent

210 Whitten Rd, Waterloo, SC 29384

$275,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Waterloo 29384·210 Whitten Rd, Waterloo, SC 29384

Confirmed 1 day ago

210 Whitten Rd, Waterloo, SC 29384

3 bd · 2 ba · 1,904 sqft · Waterloo · MOBILE·source listing ↗

$275,000

rent, three ways

OnePercent model (vv1)$2,349/mo

p10–p90 confidence band

HUD Fair Market Rent · 29384 · 3BR$1,120/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Laurens

Flood risk indexRelatively Moderate FEMA NRI

Median household income$51,384

Median area rent$646/mo

Median home value$124,700

the verdict

0.85%vs 1.2% target

Modeled rent: $2,349/morent estimate
Property tax: —listing
Insurance: $2,393/yrstate avg
HOA: Nonelisting

Cap rate: 6.3%
Cash flow: +$43/mo
Cash-on-cash: 0.8%

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

$275,000

0.85% · rent $2,349

Intrinsic value · income approach

$370,195

26% 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