product

markets

method

36323 Shady Oaks Dr, Dade City, FL 33525 — $79,900 · 2bd · ~2.2% rule | OnePercent

36323 Shady Oaks Dr, Dade City, FL 33525

$79,900

Home·Dade City 33525·36323 Shady Oaks Dr, Dade City, FL 33525

Confirmed 1 day ago

36323 Shady Oaks Dr, Dade City, FL 33525

2 bd · 2 ba · built 2023 · Dade City · MOBILE·source listing ↗

$79,900

rent, three ways

OnePercent model (vv1)$1,788/mo

p10–p90 confidence band

HUD Fair Market Rent · 33525 · 2BR$1,370/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Pasco

Flood risk indexRelatively Moderate FEMA NRI

Median household income$69,068

Median area rent$1,099/mo

Median home value$260,200

the verdict

2.24%vs 1.2% target

wide confidence band

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

$79,900

2.24% · rent $1,788

Intrinsic value · income approach

$259,600

69% 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.