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

103 NE 66th St, Oak Island, NC 28465 — $215,000 · 2bd · ~0.7% rule | OnePercent

103 NE 66th St, Oak Island, NC 28465

$215,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Oak Island 28465·103 NE 66th St, Oak Island, NC 28465

Confirmed 1 day ago

103 NE 66th St, Oak Island, NC 28465

2 bd · 700 sqft · Oak Island · LAND·source listing ↗

$215,000

rent, three ways

OnePercent model (vv1)$1,548/mo

p10–p90 confidence band

HUD Fair Market Rent · 28465 · 2BR$1,410/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Brunswick

Flood risk indexRelatively High FEMA NRI

Median household income$86,194

Median area rent$1,289/mo

Median home value$479,500

the verdict

0.72%vs 1.0% target

Modeled rent: $1,548/morent estimate
Property tax: —listing
Insurance: $2,206/yrstate avg
HOA: Nonelisting

Cap rate: 4.9%
Cash flow: $210/mo
Cash-on-cash: -5.1%

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

$215,000

0.72% · rent $1,548

Intrinsic value · income approach

$453,892

53% 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