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

167 Louise Ln, Davis, CA 95618 — $189,999 · 3bd · ~2.4% rule | OnePercent

167 Louise Ln, Davis, CA 95618

$189,999

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Davis 95618·167 Louise Ln, Davis, CA 95618

Last confirmed 4 days ago

167 Louise Ln, Davis, CA 95618

3 bd · 2 ba · Davis · MOBILE·source listing ↗

$189,999

rent, three ways

OnePercent model (vv1)$4,465/mo

p10–p90 confidence band

HUD Fair Market Rent · 95618 · 3BR$3,670/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Yolo

Flood risk indexVery High FEMA NRI

Median household income$115,591

Median area rent$2,268/mo

Median home value$867,400

the verdict

2.35%vs 1.2% target

Modeled rent: $4,465/morent estimate
Property tax: —listing
Insurance: $1,456/yrstate avg
HOA: Nonelisting

Cap rate: 19.9%
Cash flow: +$2,187/mo
Cash-on-cash: 60.1%

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

$189,999

2.35% · rent $4,465

Intrinsic value · income approach

$1,106,494

83% 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