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

123 1 Jasper Trl, Deming, WA 98244 — $25,900 · 1bd · ~4.8% rule | OnePercent

123 1 Jasper Trl, Deming, WA 98244

$25,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Deming 98244·123 1 Jasper Trl, Deming, WA 98244

Confirmed 2 days ago

123 1 Jasper Trl, Deming, WA 98244

1 bd · 225 sqft · Deming · LAND·source listing ↗

$25,900

rent, three ways

OnePercent model (vv1)$1,240/mo

p10–p90 confidence band

HUD Fair Market Rent · 98244 · 1BR$1,250/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Whatcom

Flood risk indexVery High FEMA NRI

Median household income$67,159

Median area rent$1,006/mo

Median home value$447,000

the verdict

4.79%vs 1.0% target

Modeled rent: $1,240/morent estimate
Property tax: —listing
Insurance: $1,322/yrstate avg
HOA: $182/molisting

Cap rate: 38.4%
Cash flow: +$698/mo
Cash-on-cash: 140.6%

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

$25,900

4.79% · rent $1,240

Intrinsic value · income approach

$165,680

84% 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