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

3785 Mayfield Dr, Conway, SC 29526 — $80,000 · 3bd · ~2.2% rule | OnePercent

3785 Mayfield Dr, Conway, SC 29526

$80,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Conway 29526·3785 Mayfield Dr, Conway, SC 29526

Confirmed 1 day ago

3785 Mayfield Dr, Conway, SC 29526

3 bd · 2 ba · 1,200 sqft · built 1998 · Conway · MOBILE·source listing ↗

$80,000

rent, three ways

OnePercent model (vv1)$1,792/mo

p10–p90 confidence band

HUD Fair Market Rent · 29526 · 3BR$1,600/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Horry

Flood risk indexVery High FEMA NRI

Median household income$68,825

Median area rent$1,056/mo

Median home value$253,100

the verdict

2.24%vs 1.2% target

Modeled rent: $1,792/morent estimate
Property tax: —listing
Insurance: $2,393/yrstate avg
HOA: —listing

Cap rate: 18.0%
Cash flow: +$795/mo
Cash-on-cash: 51.9%

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

$80,000

2.24% · rent $1,792

Intrinsic value · income approach

$271,691

71% 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