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

4551 Bartlett Pkwy, Captiva, FL 33924 — $799,000 · 3bd · ~0.3% rule | OnePercent

4551 Bartlett Pkwy, Captiva, FL 33924

$799,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Captiva 33924·4551 Bartlett Pkwy, Captiva, FL 33924

Confirmed 1 day ago

4551 Bartlett Pkwy, Captiva, FL 33924

3 bd · 2.5 ba · 1,722 sqft · built 1996 · Captiva · SINGLE_FAMILY·source listing ↗

$799,000

rent, three ways

OnePercent model (vv1)$2,580/mo

p10–p90 confidence band

HUD Fair Market Rent · 33924 · 3BR$3,010/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Lee

Flood risk indexRelatively Moderate FEMA NRI

Median household income—

Median area rent—

Median home value—

the verdict

0.32%vs 1.0% target

Modeled rent: $2,580/morent estimate
Property tax: —listing
Insurance: $4,201/yrstate avg
HOA: Nonelisting

Cap rate: 1.6%
Cash flow: $2,953/mo
Cash-on-cash: -19.3%

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

$799,000

0.32% · rent $2,580

Intrinsic value · income approach

$1,373,928

42% 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