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

107 Wexford Club Dr, Hilton Head Island, SC 29928 — $45,000 · ~3.5% rule | OnePercent

107 Wexford Club Dr, Hilton Head Island, SC 29928

$45,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Hilton Head Island 29928·107 Wexford Club Dr, Hilton Head Island, SC 29928

Unconfirmed for 8 days — may no longer be available

107 Wexford Club Dr, Hilton Head Island, SC 29928

Hilton Head Island · SINGLE_FAMILY·source listing ↗

$45,000

rent, three ways

OnePercent model (vv1)$1,582/mo

p10–p90 confidence band

HUD Fair Market Rent · 29928 · $1,660/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Beaufort

Flood risk indexVery High FEMA NRI

Median household income$97,576

Median area rent$1,541/mo

Median home value$797,700

the verdict

3.52%vs 1.0% target

Modeled rent: $1,582/morent estimate
Property tax: —listing
Insurance: $2,393/yrstate avg
HOA: —listing

Cap rate: 28.6%
Cash flow: +$846/mo
Cash-on-cash: 98.0%

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

$45,000

3.52% · rent $1,582

Intrinsic value · income approach

$680,501

93% 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