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

310 Brush Neck Rd, Susan, VA 23163 — $689,900 · 3bd · ~0.4% rule | OnePercent

310 Brush Neck Rd, Susan, VA 23163

$689,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Susan 23163·310 Brush Neck Rd, Susan, VA 23163

Confirmed 1 day ago

310 Brush Neck Rd, Susan, VA 23163

3 bd · 2 ba · 1,800 sqft · built 1981 · Susan · SINGLE_FAMILY·source listing ↗

$689,900

rent, three ways

OnePercent model (vv1)$2,759/mo

point estimate — add comps for a band

HUD Fair Market Rent · 23163 · 3BR$2,330/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Mathews

Flood risk index— FEMA NRI

Median household income$51,818

Median area rent—

Median home value—

the verdict

0.40%vs 1.0% target

Modeled rent: $2,759/morent estimate
Property tax: —listing
Insurance: $1,857/yrstate avg
HOA: Nonelisting

Cap rate: 2.3%
Cash flow: $2,154/mo
Cash-on-cash: -16.3%

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

$689,900

0.40% · rent $2,759

Intrinsic value · income approach

$689,900

0% 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