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

5580 Mardanne Dr, Theodore, AL 36582 — $160,180 · 3bd · ~1.1% rule | OnePercent

5580 Mardanne Dr, Theodore, AL 36582

$160,180

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Theodore 36582·5580 Mardanne Dr, Theodore, AL 36582

Confirmed 1 day ago

5580 Mardanne Dr, Theodore, AL 36582

3 bd · 1.5 ba · 1,134 sqft · Theodore · SINGLE_FAMILY·source listing ↗

$160,180

rent, three ways

OnePercent model (vv1)$1,753/mo

p10–p90 confidence band

HUD Fair Market Rent · 36582 · 3BR$1,250/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Mobile

Flood risk indexVery High FEMA NRI

Median household income$64,763

Median area rent$889/mo

Median home value$184,500

the verdict

1.09%vs 1.0% target

Modeled rent: $1,753/morent estimate
Property tax: —listing
Insurance: $2,725/yrstate avg
HOA: —listing

Cap rate: 8.2%
Cash flow: +$280/mo
Cash-on-cash: 9.1%

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

$160,180

1.09% · rent $1,753

Intrinsic value · income approach

$240,741

33% 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