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

105 Othelia Dr, Belton, SC 29627 — $249,900 · 4bd · ~0.9% rule | OnePercent

105 Othelia Dr, Belton, SC 29627

$249,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Belton 29627·105 Othelia Dr, Belton, SC 29627

Confirmed 1 day ago

105 Othelia Dr, Belton, SC 29627

4 bd · 2 ba · built 2025 · Belton · MOBILE·source listing ↗

$249,900

rent, three ways

OnePercent model (vv1)$2,324/mo

p10–p90 confidence band

HUD Fair Market Rent · 29627 · 4BR$1,740/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Anderson

Flood risk indexRelatively Moderate FEMA NRI

Median household income$59,167

Median area rent$937/mo

Median home value$168,200

the verdict

0.93%vs 1.2% target

Modeled rent: $2,324/morent estimate
Property tax: —listing
Insurance: $2,393/yrstate avg
HOA: Nonelisting

Cap rate: 6.9%
Cash flow: +$176/mo
Cash-on-cash: 3.7%

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

$249,900

0.93% · rent $2,324

Intrinsic value · income approach

$343,921

27% 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