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

142 N Spinnaker Ct, Duck, NC 27949 — $58,000 · 3bd · ~5.5% rule | OnePercent

142 N Spinnaker Ct, Duck, NC 27949

$58,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Duck 27949·142 N Spinnaker Ct, Duck, NC 27949

Confirmed 2 days ago

142 N Spinnaker Ct, Duck, NC 27949

3 bd · 3.5 ba · 2,816 sqft · built 1987 · Duck · COOP·source listing ↗

$58,000

rent, three ways

OnePercent model (vv1)$3,170/mo

p10–p90 confidence band

HUD Fair Market Rent · 27949 · 3BR$2,050/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Dare

Flood risk indexVery High FEMA NRI

Median household income$120,662

Median area rent$1,306/mo

Median home value$677,600

the verdict

5.47%vs 0.7% target

Modeled rent: $3,170/morent estimate
Property tax: —listing
Insurance: $2,206/yrstate avg
HOA: $700/molisting

Cap rate: 47.2%
Cash flow: +$1,990/mo
Cash-on-cash: 179.0%

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

$58,000

5.47% · rent $3,170

Intrinsic value · income approach

$975,909

94% 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