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

528 Charles St, Warrenville, SC 29851 — $10,000 · 2bd · ~16.7% rule | OnePercent

528 Charles St, Warrenville, SC 29851

$10,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Warrenville 29851·528 Charles St, Warrenville, SC 29851

Unconfirmed for 8 days — may no longer be available

528 Charles St, Warrenville, SC 29851

2 bd · 1 ba · Warrenville · MOBILE·source listing ↗

$10,000

rent, three ways

OnePercent model (vv1)$1,667/mo

p10–p90 confidence band

HUD Fair Market Rent · 29851 · 2BR$1,250/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Aiken

Flood risk indexRelatively Moderate FEMA NRI

Median household income$70,953

Median area rent$1,095/mo

Median home value$164,000

the verdict

16.67%vs 1.2% target

Modeled rent: $1,667/morent estimate
Property tax: —listing
Insurance: $2,393/yrstate avg
HOA: Nonelisting

Cap rate: 140.8%
Cash flow: +$1,123/mo
Cash-on-cash: 585.9%

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

$10,000

16.67% · rent $1,667

Intrinsic value · income approach

$221,097

95% 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