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

2182 Rocway Dr, Melbourne, FL 32935 — $26,900 · 3bd · ~7.6% rule | OnePercent

2182 Rocway Dr, Melbourne, FL 32935

$26,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Melbourne 32935·2182 Rocway Dr, Melbourne, FL 32935

Confirmed 1 day ago

2182 Rocway Dr, Melbourne, FL 32935

3 bd · 1 ba · built 1973 · Melbourne · MOBILE·source listing ↗

$26,900

rent, three ways

OnePercent model (vv1)$2,039/mo

p10–p90 confidence band

HUD Fair Market Rent · 32935 · 3BR$2,410/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Brevard

Flood risk indexVery High FEMA NRI

Median household income$64,588

Median area rent$1,491/mo

Median home value$263,200

the verdict

7.58%vs 1.2% target

Modeled rent: $2,039/morent estimate
Property tax: —listing
Insurance: $4,201/yrstate avg
HOA: Nonelisting

Cap rate: 64.4%
Cash flow: +$1,307/mo
Cash-on-cash: 253.5%

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

$26,900

7.58% · rent $2,039

Intrinsic value · income approach

$280,485

90% 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