product

markets

method

31738 Splash Isle, San Antonio, FL 33576 — $267,700 · 2bd · ~0.9% rule | OnePercent

31738 Splash Isle, San Antonio, FL 33576

$267,700

Home·San Antonio 33576·31738 Splash Isle, San Antonio, FL 33576

Unconfirmed for 7 days — may no longer be available

31738 Splash Isle, San Antonio, FL 33576

2 bd · 2 ba · 1,747 sqft · San Antonio · SINGLE_FAMILY·source listing ↗

$267,700

rent, three ways

OnePercent model (vv1)$2,440/mo

p10–p90 confidence band

HUD Fair Market Rent · 33576 · 2BR$1,420/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$76,388

Median area rent$998/mo

Median home value$376,400

the verdict

0.91%vs 1.0% target

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

$267,700

0.91% · rent $2,440

Intrinsic value · income approach

$326,280

18% 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.