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

25727 Espanola Dr, Leesburg, FL 34748 — $50,000 · 2bd · ~2.7% rule | OnePercent

25727 Espanola Dr, Leesburg, FL 34748

$50,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Leesburg 34748·25727 Espanola Dr, Leesburg, FL 34748

Confirmed 1 day ago

25727 Espanola Dr, Leesburg, FL 34748

2 bd · 2 ba · built 1980 · Leesburg · MOBILE·source listing ↗

$50,000

rent, three ways

OnePercent model (vv1)$1,374/mo

p10–p90 confidence band

HUD Fair Market Rent · 34748 · 2BR$1,520/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Lake

Flood risk indexRelatively Moderate FEMA NRI

Median household income$58,192

Median area rent$1,294/mo

Median home value$243,900

the verdict

2.75%vs 1.2% target

Modeled rent: $1,374/morent estimate
Property tax: —listing
Insurance: $4,201/yrstate avg
HOA: Nonelisting

Cap rate: 21.8%
Cash flow: +$655/mo
Cash-on-cash: 68.4%

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

$50,000

2.75% · rent $1,374

Intrinsic value · income approach

$197,882

75% 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