product

markets

method

184 Old Wharf Rd, Dennis Port, MA 02639 — $159,995 · 1bd · ~1.1% rule | OnePercent

184 Old Wharf Rd, Dennis Port, MA 02639

$159,995

Home·Dennis Port 02639·184 Old Wharf Rd, Dennis Port, MA 02639

Last confirmed 3 days ago · seller motivation 10

184 Old Wharf Rd, Dennis Port, MA 02639

1 bd · 1 ba · 396 sqft · built 2023 · Dennis Port · MOBILE·source listing ↗

$159,995

seller intel

Motivation score

10/100

OnePercent model (vv1)$1,812/mo

p10–p90 confidence band

HUD Fair Market Rent · 02639 · 1BR$1,660/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Barnstable

Flood risk indexRelatively Moderate FEMA NRI

Median household income$72,567

Median area rent$1,496/mo

Median home value$514,200

the verdict

1.13%vs 1.2% target

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

$159,995

1.13% · rent $1,812

Intrinsic value · income approach

$396,911

60% 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.