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

205 Nassau St, Elroy, WI 53929 — $325,000 · ~0.6% rule | OnePercent

205 Nassau St, Elroy, WI 53929

$325,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Elroy 53929·205 Nassau St, Elroy, WI 53929

Confirmed in the last few hours

205 Nassau St, Elroy, WI 53929

built 1915 · Elroy · MULTI_FAMILY·source listing ↗

$325,000

rent, three ways

OnePercent model (vv1)$1,833/mo

point estimate — add comps for a band

HUD Fair Market Rent · 53929 · $740/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Juneau

Flood risk indexRelatively High FEMA NRI

Median household income$65,568

Median area rent$840/mo

Median home value$187,000

the verdict

0.56%vs 1.2% target

wide confidence band

Modeled rent: $1,833/morent estimate
Property tax: —listing
Insurance: $1,582/yrstate avg
HOA: —listing

Cap rate: 3.6%
Cash flow: $657/mo
Cash-on-cash: -10.5%

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

$325,000

0.56% · rent $1,833

Intrinsic value · income approach

$261,568

24% 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