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

739 Center St, Waverly, FL 33877 — $228,000 · 3bd · ~0.9% rule | OnePercent

739 Center St, Waverly, FL 33877

$228,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Waverly 33877·739 Center St, Waverly, FL 33877

Confirmed 1 day ago

739 Center St, Waverly, FL 33877

3 bd · 1.5 ba · 1,258 sqft · built 1935 · Waverly · SINGLE_FAMILY·source listing ↗

$228,000

rent, three ways

OnePercent model (vv1)$2,074/mo

p10–p90 confidence band

HUD Fair Market Rent · 33877 · 3BR$1,960/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Polk

Flood risk index— FEMA NRI

Median household income—

Median area rent—

Median home value—

the verdict

0.91%vs 1.0% target

Modeled rent: $2,074/morent estimate
Property tax: —listing
Insurance: $4,201/yrstate avg
HOA: Nonelisting

Cap rate: 6.7%
Cash flow: +$116/mo
Cash-on-cash: 2.7%

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

$228,000

0.91% · rent $2,074

Intrinsic value · income approach

$135,570

68% above 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