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

574 Willard Rd, Hartford, VT 05059 — $240,000 · 2bd · ~0.8% rule | OnePercent

574 Willard Rd, Hartford, VT 05059

$240,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Hartford 05059·574 Willard Rd, Hartford, VT 05059

Last confirmed 3 days ago

574 Willard Rd, Hartford, VT 05059

2 bd · 1 ba · 832 sqft · built 1978 · Hartford · CONDOS·source listing ↗

$240,000

rent, three ways

OnePercent model (vv1)$1,826/mo

p10–p90 confidence band

HUD Fair Market Rent · 05059 · 2BR$1,470/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Windsor

Flood risk indexRelatively Low FEMA NRI

Median household income—

Median area rent—

Median home value$365,400

the verdict

0.76%vs 0.8% target

Modeled rent: $1,826/morent estimate
Property tax: —listing
Insurance: $1,233/yrstate avg
HOA: $475/molisting

Cap rate: 5.3%
Cash flow: $148/mo
Cash-on-cash: -3.2%

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

$240,000

0.76% · rent $1,826

Intrinsic value · income approach

$393,276

39% 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