product

markets

method

3575 Grist Creek Wynd, Leland, NC 28451 — $99,000 · 3bd · ~1.9% rule | OnePercent

3575 Grist Creek Wynd, Leland, NC 28451

$99,000

Home·Leland 28451·3575 Grist Creek Wynd, Leland, NC 28451

Confirmed 1 day ago

3575 Grist Creek Wynd, Leland, NC 28451

3 bd · 2 ba · 1,296 sqft · built 2001 · Leland · MOBILE·source listing ↗

$99,000

rent, three ways

OnePercent model (vv1)$1,906/mo

p10–p90 confidence band

HUD Fair Market Rent · 28451 · 3BR$2,250/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Brunswick

Flood risk indexVery High FEMA NRI

Median household income$81,481

Median area rent$1,612/mo

Median home value$351,500

the verdict

1.93%vs 1.2% target

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

$99,000

1.93% · rent $1,906

Intrinsic value · income approach

$325,307

70% 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.