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

104 Darwin Cir, Lafayette, LA 70508 — $275,000 · 5bd · ~1% rule | OnePercent

104 Darwin Cir, Lafayette, LA 70508

$275,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Lafayette 70508·104 Darwin Cir, Lafayette, LA 70508

Last confirmed 5 days ago

104 Darwin Cir, Lafayette, LA 70508

5 bd · 3 ba · 3,847 sqft · Lafayette · SINGLE_FAMILY·source listing ↗

$275,000

rent, three ways

OnePercent model (vv1)$2,806/mo

p10–p90 confidence band

HUD Fair Market Rent · 70508 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Lafayette

Flood risk indexVery High FEMA NRI

Median household income$86,005

Median area rent$1,239/mo

Median home value$305,300

the verdict

1.02%vs 1.0% target

Modeled rent: $2,806/morent estimate
Property tax: —listing
Insurance: $3,739/yrstate avg
HOA: —listing

Cap rate: 7.8%
Cash flow: +$395/mo
Cash-on-cash: 7.5%

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

$275,000

1.02% · rent $2,806

Intrinsic value · income approach

$395,864

31% 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