product

markets

method

1079 Primrose Dr, North Augusta, SC 29860 — $262,000 · 3bd · ~0.8% rule | OnePercent

1079 Primrose Dr, North Augusta, SC 29860

$262,000

Home·North Augusta 29860·1079 Primrose Dr, North Augusta, SC 29860

Confirmed 1 day ago

1079 Primrose Dr, North Augusta, SC 29860

3 bd · 3 ba · 1,601 sqft · built 2026 · North Augusta · TOWNHOMES·source listing ↗

$262,000

rent, three ways

OnePercent model (vv1)$2,100/mo

p10–p90 confidence band

HUD Fair Market Rent · 29860 · 3BR$1,660/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Edgefield

Flood risk indexRelatively Moderate FEMA NRI

Median household income$97,268

Median area rent$1,194/mo

Median home value$275,600

the verdict

0.80%vs 0.9% target

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

$262,000

0.80% · rent $2,100

Intrinsic value · income approach

$325,285

19% 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.