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

25043 Wimble Shrs, Waves, NC 27982 — $845,000 · 4bd · ~0.3% rule | OnePercent

25043 Wimble Shrs, Waves, NC 27982

$845,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Waves 27982·25043 Wimble Shrs, Waves, NC 27982

Confirmed 1 day ago

25043 Wimble Shrs, Waves, NC 27982

4 bd · 2 ba · 1,248 sqft · built 1985 · Waves · SINGLE_FAMILY·source listing ↗

$845,000

rent, three ways

OnePercent model (vv1)$2,168/mo

p10–p90 confidence band

HUD Fair Market Rent · 27982 · 4BR$1,890/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—

Median area rent—

Median home value—

the verdict

0.26%vs 1.0% target

Modeled rent: $2,168/morent estimate
Property tax: —listing
Insurance: $2,206/yrstate avg
HOA: —listing

Cap rate: 1.0%
Cash flow: $3,548/mo
Cash-on-cash: -21.9%

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

$845,000

0.26% · rent $2,168

Intrinsic value · income approach

$527,790

60% 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