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

4961 Heiress Lake Rd, Harshaw, WI 54529 — $684,000 · 2bd · ~0.3% rule | OnePercent

4961 Heiress Lake Rd, Harshaw, WI 54529

$684,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Harshaw 54529·4961 Heiress Lake Rd, Harshaw, WI 54529

Confirmed in the last few hours

4961 Heiress Lake Rd, Harshaw, WI 54529

2 bd · 3 ba · Harshaw · SINGLE_FAMILY·source listing ↗

$684,000

rent, three ways

OnePercent model (vv1)$1,760/mo

p10–p90 confidence band

HUD Fair Market Rent · 54529 · 2BR$1,020/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Oneida

Flood risk indexRelatively Moderate FEMA NRI

Median household income$72,000

Median area rent$1,036/mo

Median home value$268,100

the verdict

0.26%vs 1.0% target

wide confidence band

Modeled rent: $1,760/morent estimate
Property tax: —listing
Insurance: $1,582/yrstate avg
HOA: —listing

Cap rate: 1.0%
Cash flow: $2,887/mo
Cash-on-cash: -22.0%

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

$684,000

0.26% · rent $1,760

Intrinsic value · income approach

$378,845

81% 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