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

4379 Highway 42, Ellenwood, GA 30294 — $4,500 · 2bd · ~34.1% rule | OnePercent

4379 Highway 42, Ellenwood, GA 30294

$4,500

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Ellenwood 30294·4379 Highway 42, Ellenwood, GA 30294

No photos available

Unconfirmed for 8 days — may no longer be available

4379 Highway 42, Ellenwood, GA 30294

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

$4,500

rent, three ways

OnePercent model (vv1)$1,536/mo

p10–p90 confidence band

HUD Fair Market Rent · 30294 · 2BR$1,890/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Clayton

Flood risk indexRelatively Moderate FEMA NRI

Median household income$79,762

Median area rent$1,603/mo

Median home value$260,200

the verdict

34.13%vs 1.2% target

Modeled rent: $1,536/morent estimate
Property tax: —listing
Insurance: $2,500/yrstate avg
HOA: Nonelisting

Cap rate: 287.5%
Cash flow: +$1,055/mo
Cash-on-cash: 1223.7%

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

$4,500

34.13% · rent $1,536

Intrinsic value · income approach

$189,659

98% 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