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

132 Pine St, Derry, PA 15627 — $35,000 · 2bd · ~4.5% rule | OnePercent

132 Pine St, Derry, PA 15627

$35,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Derry 15627·132 Pine St, Derry, PA 15627

Unconfirmed for 9 days — may no longer be available

132 Pine St, Derry, PA 15627

2 bd · 1 ba · Derry · MOBILE·source listing ↗

$35,000

rent, three ways

OnePercent model (vv1)$1,580/mo

p10–p90 confidence band

HUD Fair Market Rent · 15627 · 2BR$1,020/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Westmoreland

Flood risk indexRelatively Low FEMA NRI

Median household income$59,398

Median area rent$800/mo

Median home value$157,000

the verdict

4.51%vs 1.2% target

wide confidence band

Modeled rent: $1,580/morent estimate
Property tax: —listing
Insurance: $1,559/yrstate avg
HOA: —listing

Cap rate: 37.1%
Cash flow: +$905/mo
Cash-on-cash: 134.9%

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

$35,000

4.51% · rent $1,580

Intrinsic value · income approach

$142,335

75% 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