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

2390 Highway 17, Phelps, WI 54554 — $1,190,000 · 4bd · ~0.2% rule | OnePercent

2390 Highway 17, Phelps, WI 54554

$1,190,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Phelps 54554·2390 Highway 17, Phelps, WI 54554

Confirmed in the last few hours

2390 Highway 17, Phelps, WI 54554

4 bd · 3 ba · Phelps · SINGLE_FAMILY·source listing ↗

$1,190,000

rent, three ways

OnePercent model (vv1)$2,642/mo

p10–p90 confidence band

HUD Fair Market Rent · 54554 · 4BR$1,290/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Vilas

Flood risk indexRelatively Moderate FEMA NRI

Median household income$63,750

Median area rent$805/mo

Median home value$247,300

the verdict

0.22%vs 1.0% target

Modeled rent: $2,642/morent estimate
Property tax: —listing
Insurance: $1,582/yrstate avg
HOA: —listing

Cap rate: 0.8%
Cash flow: $5,273/mo
Cash-on-cash: -23.1%

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

$1,190,000

0.22% · rent $2,642

Intrinsic value · income approach

$761,756

56% 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