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

2227 Green Rd, Ellaville, GA 31806 — $292,000 · ~0.8% rule | OnePercent

2227 Green Rd, Ellaville, GA 31806

$292,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Ellaville 31806·2227 Green Rd, Ellaville, GA 31806

Confirmed 1 day ago

2227 Green Rd, Ellaville, GA 31806

1,876 sqft · built 1974 · Ellaville · SINGLE_FAMILY·source listing ↗

$292,000

rent, three ways

OnePercent model (vv1)$2,332/mo

p10–p90 confidence band

HUD Fair Market Rent · 31806 · $770/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Schley

Flood risk indexRelatively Low FEMA NRI

Median household income$58,875

Median area rent$822/mo

Median home value$156,000

the verdict

0.80%vs 1.0% target

Modeled rent: $2,332/morent estimate
Property tax: —listing
Insurance: $2,500/yrstate avg
HOA: —listing

Cap rate: 5.8%
Cash flow: $73/mo
Cash-on-cash: -1.3%

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

$292,000

0.80% · rent $2,332

Intrinsic value · income approach

$199,002

47% above 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