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

802 N Pennsylvania Ave, Roswell, NM 88201 — $75,000 · 3bd · ~3.4% rule | OnePercent

802 N Pennsylvania Ave, Roswell, NM 88201

$75,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Roswell 88201·802 N Pennsylvania Ave, Roswell, NM 88201

Confirmed 2 days ago · −25.0% since list · seller motivation 50

802 N Pennsylvania Ave, Roswell, NM 88201

3 bd · 2 ba · 1,870 sqft · Roswell · SINGLE_FAMILY·source listing ↗

$75,000

$100,000 first listed

seller intel

Price cut

−25.0%

from $100,000

Motivation score

50/100

rent, three ways

OnePercent model (vv1)

$2,555/mo

p10–p90 confidence band

HUD Fair Market Rent · 88201 · 3BR$1,570/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Chaves

Flood risk indexVery High FEMA NRI

Median household income$61,780

Median area rent$991/mo

Median home value$225,000

the verdict

3.41%vs 1.0% target

Modeled rent: $2,555/morent estimate
Property tax: —listing
Insurance: $1,952/yrstate avg
HOA: Nonelisting

Cap rate: 28.7%
Cash flow: +$1,413/mo
Cash-on-cash: 98.3%

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

$75,000

3.41% · rent $2,555

Intrinsic value · income approach

$305,634

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