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

509 Roy St, Biloxi, MS 39530 — $79,000 · 1bd · ~1.6% rule | OnePercent

509 Roy St, Biloxi, MS 39530

$79,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Biloxi 39530·509 Roy St, Biloxi, MS 39530

Confirmed 1 day ago

509 Roy St, Biloxi, MS 39530

1 bd · 1 ba · 399 sqft · Biloxi · SINGLE_FAMILY·source listing ↗

$79,000

rent, three ways

OnePercent model (vv1)$1,294/mo

p10–p90 confidence band

HUD Fair Market Rent · 39530 · 1BR$810/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Harrison

Flood risk indexRelatively High FEMA NRI

Median household income$41,117

Median area rent$834/mo

Median home value$161,400

the verdict

1.64%vs 1.0% target

wide confidence band

Modeled rent: $1,294/morent estimate
Property tax: —listing
Insurance: $2,867/yrstate avg
HOA: —listing

Cap rate: 12.4%
Cash flow: +$418/mo
Cash-on-cash: 27.6%

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

$79,000

1.64% · rent $1,294

Intrinsic value · income approach

$159,819

51% 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