product

markets

method

W5049 Blue Heron Cir, Sherwood, WI 54169 — $429,900 · 3bd · ~0.6% rule | OnePercent

W5049 Blue Heron Cir, Sherwood, WI 54169

$429,900

Home·Sherwood 54169·W5049 Blue Heron Cir, Sherwood, WI 54169

Confirmed in the last few hours

W5049 Blue Heron Cir, Sherwood, WI 54169

3 bd · 2 ba · 1,570 sqft · built 2026 · Sherwood · SINGLE_FAMILY·source listing ↗

$429,900

rent, three ways

OnePercent model (vv1)$2,366/mo

p10–p90 confidence band

HUD Fair Market Rent · 54169 · 3BR

$1,870/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Calumet

Flood risk indexRelatively Low FEMA NRI

Median household income$109,524

Median area rent$1,173/mo

Median home value$351,200

the verdict

0.55%vs 1.0% target

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

$429,900

0.55% · rent $2,366

Intrinsic value · income approach

$395,033

9% 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.