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

30 Cielo Grande Rd, Carson, NM 87577 — $680,000 · 3bd · ~0.3% rule | OnePercent

30 Cielo Grande Rd, Carson, NM 87577

$680,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Carson 87577·30 Cielo Grande Rd, Carson, NM 87577

Last confirmed 4 days ago

30 Cielo Grande Rd, Carson, NM 87577

3 bd · 1 ba · 2,060 sqft · built 1999 · Carson · SINGLE_FAMILY·source listing ↗

$680,000

rent, three ways

OnePercent model (vv1)$1,988/mo

p10–p90 confidence band

HUD Fair Market Rent · 87577 · 3BR$1,550/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Taos

Flood risk indexRelatively High FEMA NRI

Median household income—

Median area rent—

Median home value—

the verdict

0.29%vs 1.0% target

wide confidence band

Modeled rent: $1,988/morent estimate
Property tax: —listing
Insurance: $1,952/yrstate avg
HOA: —listing

Cap rate: 1.3%
Cash flow: $2,688/mo
Cash-on-cash: -20.6%

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

$680,000

0.29% · rent $1,988

Intrinsic value · income approach

$348,635

95% 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.

Unlock with Pro