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

3440 Windmill Dr, Fort Collins, CO 80526 — $329,900 · 4bd · ~0.7% rule | OnePercent

3440 Windmill Dr, Fort Collins, CO 80526

$329,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Fort Collins 80526·3440 Windmill Dr, Fort Collins, CO 80526

Last confirmed 4 days ago · −15.2% since list · seller motivation 60

3440 Windmill Dr, Fort Collins, CO 80526

4 bd · 3.5 ba · 1,860 sqft · built 1996 · Fort Collins · TOWNHOMES·source listing ↗

$329,900

$389,000 first listed

seller intel

Price cut

−15.2%

from $389,000

Motivation score

60/100

rent, three ways

OnePercent model (vv1)

$2,269/mo

p10–p90 confidence band

HUD Fair Market Rent · 80526 · 4BR$2,430/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Larimer

Flood risk indexRelatively High FEMA NRI

Median household income$88,686

Median area rent$1,667/mo

Median home value$551,800

the verdict

0.69%vs 0.9% target

Modeled rent: $2,269/morent estimate
Property tax: —listing
Insurance: $3,184/yrstate avg
HOA: $390/molisting

Cap rate: 4.8%
Cash flow: $351/mo
Cash-on-cash: -5.5%

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

$329,900

0.69% · rent $2,269

Intrinsic value · income approach

$500,221

34% 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