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

197 Main St, Henrietta, NC 28076 — $122,000 · 3bd · ~1.9% rule | OnePercent

197 Main St, Henrietta, NC 28076

$122,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Henrietta 28076·197 Main St, Henrietta, NC 28076

Confirmed 1 day ago

197 Main St, Henrietta, NC 28076

3 bd · 1 ba · 2,316 sqft · built 1900 · Henrietta · SINGLE_FAMILY·source listing ↗

$122,000

rent, three ways

OnePercent model (vv1)$2,268/mo

p10–p90 confidence band

HUD Fair Market Rent · 28076 · 3BR$1,280/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Rutherford

Flood risk index— FEMA NRI

Median household income—

Median area rent—

Median home value—

the verdict

1.86%vs 1.0% target

Modeled rent: $2,268/morent estimate
Property tax: —listing
Insurance: $2,206/yrstate avg
HOA: Nonelisting

Cap rate: 15.0%
Cash flow: +$907/mo
Cash-on-cash: 38.8%

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

$122,000

1.86% · rent $2,268

Intrinsic value · income approach

$127,482

4% 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