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

1119 Wisteria Dr, Wildwood, FL 34785 — $74,900 · 3bd · ~2.4% rule | OnePercent

1119 Wisteria Dr, Wildwood, FL 34785

$74,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Wildwood 34785·1119 Wisteria Dr, Wildwood, FL 34785

Confirmed 1 day ago

1119 Wisteria Dr, Wildwood, FL 34785

3 bd · 2 ba · built 1995 · Wildwood · MOBILE·source listing ↗

$74,900

rent, three ways

OnePercent model (vv1)$1,764/mo

p10–p90 confidence band

HUD Fair Market Rent · 34785 · 3BR$1,600/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Sumter

Flood risk indexRelatively High FEMA NRI

Median household income$66,136

Median area rent$1,217/mo

Median home value$387,600

the verdict

2.36%vs 1.2% target

Modeled rent: $1,764/morent estimate
Property tax: —listing
Insurance: $4,201/yrstate avg
HOA: Nonelisting

Cap rate: 19.0%
Cash flow: +$805/mo
Cash-on-cash: 56.1%

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

$74,900

2.36% · rent $1,764

Intrinsic value · income approach

$249,125

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.

Unlock with Pro