product

markets

method

401 NW Marshall Ct, Fort Walton Beach, FL 32548 — $105,000 · 2bd · ~1.5% rule | OnePercent

401 NW Marshall Ct, Fort Walton Beach, FL 32548

$105,000

Home·Fort Walton Beach 32548·401 NW Marshall Ct, Fort Walton Beach, FL 32548

Confirmed 1 day ago

401 NW Marshall Ct, Fort Walton Beach, FL 32548

2 bd · 2 ba · 994 sqft · built 1979 · Fort Walton Beach · CONDOS·source listing ↗

$105,000

rent, three ways

OnePercent model (vv1)$1,624/mo

p10–p90 confidence band

HUD Fair Market Rent · 32548 · 2BR$1,780/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Okaloosa

Flood risk indexRelatively High FEMA NRI

Median household income$65,342

Median area rent$1,345/mo

Median home value$321,200

the verdict

1.55%vs 0.8% target

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

$105,000

1.55% · rent $1,624

Intrinsic value · income approach

$293,649

64% 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.