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

26447 Colony Dr, Salvo, NC 27972 — $1,995,000 · 5bd · ~0.2% rule | OnePercent

26447 Colony Dr, Salvo, NC 27972

$1,995,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Salvo 27972·26447 Colony Dr, Salvo, NC 27972

Confirmed 1 day ago

26447 Colony Dr, Salvo, NC 27972

5 bd · 7.5 ba · 3,226 sqft · built 2017 · Salvo · SINGLE_FAMILY·source listing ↗

$1,995,000

rent, three ways

OnePercent model (vv1)$4,221/mo

p10–p90 confidence band

HUD Fair Market Rent · 27972 · 5BR—

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—

Median area rent—

Median home value—

the verdict

0.21%vs 1.0% target

Modeled rent: $4,221/morent estimate
Property tax: —listing
Insurance: $2,206/yrstate avg
HOA: —listing

Cap rate: 0.7%
Cash flow: $8,933/mo
Cash-on-cash: -23.4%

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

$1,995,000

0.21% · rent $4,221

Intrinsic value · income approach

$1,063,103

88% 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