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

423 Pelican Dr, Winter Haven, FL 33881 — $29,000 · 2bd · ~5% rule | OnePercent

423 Pelican Dr, Winter Haven, FL 33881

$29,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Winter Haven 33881·423 Pelican Dr, Winter Haven, FL 33881

Confirmed 1 day ago

423 Pelican Dr, Winter Haven, FL 33881

2 bd · 2 ba · Winter Haven · MOBILE·source listing ↗

$29,000

rent, three ways

OnePercent model (vv1)$1,448/mo

p10–p90 confidence band

HUD Fair Market Rent · 33881 · 2BR$1,370/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Polk

Flood risk indexRelatively High FEMA NRI

Median household income$57,024

Median area rent$1,184/mo

Median home value$194,700

the verdict

4.99%vs 1.2% target

Modeled rent: $1,448/morent estimate
Property tax: —listing
Insurance: $4,201/yrstate avg
HOA: Nonelisting

Cap rate: 40.8%
Cash flow: +$839/mo
Cash-on-cash: 151.0%

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

$29,000

4.99% · rent $1,448

Intrinsic value · income approach

$192,161

85% 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