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

3653 Airport Rd, Dalton, GA 30721 — $116,000 · 2bd · ~1.4% rule | OnePercent

3653 Airport Rd, Dalton, GA 30721

$116,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Dalton 30721·3653 Airport Rd, Dalton, GA 30721

Confirmed 1 day ago

3653 Airport Rd, Dalton, GA 30721

2 bd · Dalton · SINGLE_FAMILY·source listing ↗

$116,000

rent, three ways

OnePercent model (vv1)$1,676/mo

p10–p90 confidence band

HUD Fair Market Rent · 30721 · 2BR$1,100/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Whitfield

Flood risk indexVery High FEMA NRI

Median household income$62,094

Median area rent$948/mo

Median home value$191,100

the verdict

1.44%vs 1.0% target

Modeled rent: $1,676/morent estimate
Property tax: —listing
Insurance: $2,500/yrstate avg
HOA: —listing

Cap rate: 11.1%
Cash flow: +$488/mo
Cash-on-cash: 21.9%

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

$116,000

1.44% · rent $1,676

Intrinsic value · income approach

$254,607

54% 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