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

105 Avery Dr, Shiloh, NC 27974 — $279,900 · 3bd · ~0.7% rule | OnePercent

105 Avery Dr, Shiloh, NC 27974

$279,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Shiloh 27974·105 Avery Dr, Shiloh, NC 27974

Confirmed 1 day ago

105 Avery Dr, Shiloh, NC 27974

3 bd · 2 ba · 1,344 sqft · built 1996 · Shiloh · MOBILE·source listing ↗

$279,900

rent, three ways

OnePercent model (vv1)$1,997/mo

p10–p90 confidence band

HUD Fair Market Rent · 27974 · 3BR$1,930/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Camden

Flood risk indexRelatively Low FEMA NRI

Median household income$80,395

Median area rent—

Median home value$228,500

the verdict

0.71%vs 1.2% target

Modeled rent: $1,997/morent estimate
Property tax: —listing
Insurance: $2,206/yrstate avg
HOA: Nonelisting

Cap rate: 5.0%
Cash flow: $258/mo
Cash-on-cash: -4.8%

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

$279,900

0.71% · rent $1,997

Intrinsic value · income approach

$314,752

11% 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