product

markets

method

314 Tercero St, El Dorado Hills, CA 95762 — $542,490 · 2bd · ~0.6% rule | OnePercent

314 Tercero St, El Dorado Hills, CA 95762

$542,490

Home·El Dorado Hills 95762·314 Tercero St, El Dorado Hills, CA 95762

Last confirmed 4 days ago

314 Tercero St, El Dorado Hills, CA 95762

2 bd · 2 ba · 1,437 sqft · El Dorado Hills · SINGLE_FAMILY·source listing ↗

$542,490

rent, three ways

OnePercent model (vv1)$3,188/mo

p10–p90 confidence band

HUD Fair Market Rent · 95762 · 2BR

$3,210/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

El Dorado

Flood risk indexRelatively High FEMA NRI

Median household income$165,467

Median area rent$2,567/mo

Median home value$916,000

the verdict

0.59%vs 1.0% target

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

$542,490

0.59% · rent $3,188

Intrinsic value · income approach

$806,675

33% 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.