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

562 Formwalt St, Atlanta, GA 30312 — $125,000 · 1bd · ~1.3% rule | OnePercent

562 Formwalt St, Atlanta, GA 30312

$125,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Atlanta 30312·562 Formwalt St, Atlanta, GA 30312

Confirmed 1 day ago

562 Formwalt St, Atlanta, GA 30312

1 bd · 1 ba · 576 sqft · built 1961 · Atlanta · CONDOS·source listing ↗

$125,000

rent, three ways

OnePercent model (vv1)$1,574/mo

p10–p90 confidence band

HUD Fair Market Rent · 30312 · 1BR$1,960/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Fulton

Flood risk indexVery Low FEMA NRI

Median household income$82,779

Median area rent$1,673/mo

Median home value$530,600

the verdict

1.26%vs 0.8% target

Modeled rent: $1,574/morent estimate
Property tax: —listing
Insurance: $2,500/yrstate avg
HOA: $300/molisting

Cap rate: 9.5%
Cash flow: +$355/mo
Cash-on-cash: 14.8%

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

$125,000

1.26% · rent $1,574

Intrinsic value · income approach

$287,918

57% 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