product

markets

method

117 Pine Needle Rd, Piedmont, SC 29673 — $113,560 · 3bd · ~1.8% rule | OnePercent

117 Pine Needle Rd, Piedmont, SC 29673

$113,560

Home·Piedmont 29673·117 Pine Needle Rd, Piedmont, SC 29673

Confirmed 1 day ago

117 Pine Needle Rd, Piedmont, SC 29673

3 bd · 2 ba · 1,336 sqft · Piedmont · SINGLE_FAMILY·source listing ↗

$113,560

rent, three ways

OnePercent model (vv1)$2,021/mo

p10–p90 confidence band

HUD Fair Market Rent · 29673 · 3BR

$1,510/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Greenville

Flood risk indexRelatively Moderate FEMA NRI

Median household income$71,444

Median area rent$1,056/mo

Median home value$253,800

the verdict

1.78%vs 1.0% target

wide confidence band

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

$113,560

1.78% · rent $2,021

Intrinsic value · income approach

$269,866

58% 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.