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

224 Island Isl Dr, Elyria, OH 44035 — $39,900 · 3bd · ~4.6% rule | OnePercent

224 Island Isl Dr, Elyria, OH 44035

$39,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Elyria 44035·224 Island Isl Dr, Elyria, OH 44035

Last confirmed 4 days ago

224 Island Isl Dr, Elyria, OH 44035

3 bd · 2 ba · built 1998 · Elyria · MOBILE·source listing ↗

$39,900

rent, three ways

OnePercent model (vv1)$1,833/mo

p10–p90 confidence band

HUD Fair Market Rent · 44035 · 3BR$1,480/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Lorain

Flood risk indexRelatively Low FEMA NRI

Median household income$56,408

Median area rent$924/mo

Median home value$160,200

the verdict

4.59%vs 1.2% target

Modeled rent: $1,833/morent estimate
Property tax: —listing
Insurance: $1,905/yrstate avg
HOA: Nonelisting

Cap rate: 38.2%
Cash flow: +$1,070/mo
Cash-on-cash: 139.9%

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

$39,900

4.59% · rent $1,833

Intrinsic value · income approach

$227,308

82% 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