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

1807 Rimsite Dr, Amarillo, TX 79118 — $139,000 · ~1.1% rule | OnePercent

1807 Rimsite Dr, Amarillo, TX 79118

$139,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Amarillo 79118·1807 Rimsite Dr, Amarillo, TX 79118

Last confirmed 4 days ago

1807 Rimsite Dr, Amarillo, TX 79118

Amarillo · SINGLE_FAMILY·source listing ↗

$139,000

rent, three ways

OnePercent model (vv1)$1,474/mo

p10–p90 confidence band

HUD Fair Market Rent · 79118 · $960/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Randall

Flood risk indexVery High FEMA NRI

Median household income$87,810

Median area rent$1,348/mo

Median home value$234,500

the verdict

1.06%vs 1.0% target

wide confidence band

Modeled rent: $1,474/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: Nonelisting

Cap rate: 7.7%
Cash flow: +$193/mo
Cash-on-cash: 7.2%

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

$139,000

1.06% · rent $1,474

Intrinsic value · income approach

$198,443

30% 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