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

175 Midland Ave, Basalt, CO 81621 — $599,000 · ~0.4% rule | OnePercent

175 Midland Ave, Basalt, CO 81621

$599,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Basalt 81621·175 Midland Ave, Basalt, CO 81621

Last confirmed 4 days ago

175 Midland Ave, Basalt, CO 81621

690 sqft · built 1982 · Basalt · CONDOS·source listing ↗

$599,000

rent, three ways

OnePercent model (vv1)$2,235/mo

p10–p90 confidence band

HUD Fair Market Rent · 81621 · $1,770/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Eagle

Flood risk indexVery High FEMA NRI

Median household income$104,754

Median area rent$2,316/mo

Median home value$1,136,600

the verdict

0.37%vs 0.8% target

wide confidence band

Modeled rent: $2,235/morent estimate
Property tax: —listing
Insurance: $3,184/yrstate avg
HOA: $400/molisting

Cap rate: 2.0%
Cash flow: $2,007/mo
Cash-on-cash: -17.5%

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

$599,000

0.37% · rent $2,235

Intrinsic value · income approach

$1,097,474

45% 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