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

231 Lakeshore Dr, Fair Play, SC 29643 — $120,000 · 1bd · ~1.6% rule | OnePercent

231 Lakeshore Dr, Fair Play, SC 29643

$120,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Fair Play 29643·231 Lakeshore Dr, Fair Play, SC 29643

Confirmed 1 day ago

231 Lakeshore Dr, Fair Play, SC 29643

1 bd · 1 ba · 1,300 sqft · Fair Play · SINGLE_FAMILY·source listing ↗

$120,000

rent, three ways

OnePercent model (vv1)$1,880/mo

p10–p90 confidence band

HUD Fair Market Rent · 29643 · 1BR$810/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Oconee

Flood risk indexRelatively High FEMA NRI

Median household income$80,517

Median area rent—

Median home value$235,900

the verdict

1.57%vs 1.0% target

wide confidence band

Modeled rent: $1,880/morent estimate
Property tax: —listing
Insurance: $2,393/yrstate avg
HOA: Nonelisting

Cap rate: 12.3%
Cash flow: +$621/mo
Cash-on-cash: 27.0%

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

$120,000

1.57% · rent $1,880

Intrinsic value · income approach

$343,161

65% 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