product

markets

method

361 Johnson-Spooner Rd, Castleton, VT 05735 — $619,000 · 3bd · ~0.4% rule | OnePercent

361 Johnson-Spooner Rd, Castleton, VT 05735

$619,000

Home·Castleton 05735·361 Johnson-Spooner Rd, Castleton, VT 05735

Unconfirmed for 11 days — may no longer be available

361 Johnson-Spooner Rd, Castleton, VT 05735

3 bd · 1 ba · 984 sqft · built 1948 · Castleton · SINGLE_FAMILY·source listing ↗

$619,000

rent, three ways

OnePercent model (vv1)$2,286/mo

p10–p90 confidence band

HUD Fair Market Rent · 05735 · 3BR$2,120/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Rutland

Flood risk indexRelatively Low FEMA NRI

Median household income$80,313

Median area rent$1,363/mo

Median home value$211,100

the verdict

0.37%vs 1.0% target

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

$619,000

0.37% · rent $2,286

Intrinsic value · income approach

$393,365

57% above 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.