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

189 S Adonis Ave, Miami, AZ 85539 — $165,660 · ~0.9% rule | OnePercent

189 S Adonis Ave, Miami, AZ 85539

$165,660

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Miami 85539·189 S Adonis Ave, Miami, AZ 85539

Unconfirmed for 12 days — may no longer be available

189 S Adonis Ave, Miami, AZ 85539

built 1950 · Miami · MULTI_FAMILY·source listing ↗

$165,660

rent, three ways

OnePercent model (vv1)$1,493/mo

p10–p90 confidence band

HUD Fair Market Rent · 85539 · $1,210/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Gila

Flood risk indexVery High FEMA NRI

Median household income$47,807

Median area rent$906/mo

Median home value$137,500

the verdict

0.90%vs 1.2% target

Modeled rent: $1,493/morent estimate
Property tax: —listing
Insurance: $2,008/yrstate avg
HOA: —listing

Cap rate: 6.4%
Cash flow: +$46/mo
Cash-on-cash: 1.5%

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

$165,660

0.90% · rent $1,493

Intrinsic value · income approach

$175,757

6% 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