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

18 Holiday Dr, Tijeras, NM 87059 — $250,000 · 2bd · ~0.7% rule | OnePercent

18 Holiday Dr, Tijeras, NM 87059

$250,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Tijeras 87059·18 Holiday Dr, Tijeras, NM 87059

Last confirmed 4 days ago

18 Holiday Dr, Tijeras, NM 87059

2 bd · 1,008 sqft · Tijeras · LAND·source listing ↗

$250,000

rent, three ways

OnePercent model (vv1)$1,740/mo

p10–p90 confidence band

HUD Fair Market Rent · 87059 · 2BR$1,350/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Bernalillo

Flood risk indexRelatively Moderate FEMA NRI

Median household income$92,315

Median area rent$1,405/mo

Median home value$347,700

the verdict

0.70%vs 1.0% target

wide confidence band

Modeled rent: $1,740/morent estimate
Property tax: —listing
Insurance: $1,952/yrstate avg
HOA: —listing

Cap rate: 4.8%
Cash flow: $274/mo
Cash-on-cash: -5.7%

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

$250,000

0.70% · rent $1,740

Intrinsic value · income approach

$316,783

21% 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