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

352 Tahitian Dr, Ellenton, FL 34222 — $29,000 · 2bd · ~5.4% rule | OnePercent

352 Tahitian Dr, Ellenton, FL 34222

$29,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Ellenton 34222·352 Tahitian Dr, Ellenton, FL 34222

Confirmed 1 day ago

352 Tahitian Dr, Ellenton, FL 34222

2 bd · 2 ba · built 1978 · Ellenton · MOBILE·source listing ↗

$29,000

rent, three ways

OnePercent model (vv1)$1,575/mo

p10–p90 confidence band

HUD Fair Market Rent · 34222 · 2BR$1,700/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Manatee

Flood risk indexRelatively High FEMA NRI

Median household income$64,355

Median area rent$1,624/mo

Median home value$202,400

the verdict

5.43%vs 1.2% target

Modeled rent: $1,575/morent estimate
Property tax: —listing
Insurance: $4,201/yrstate avg
HOA: Nonelisting

Cap rate: 44.8%
Cash flow: +$937/mo
Cash-on-cash: 168.6%

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

$29,000

5.43% · rent $1,575

Intrinsic value · income approach

$109,386

73% 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