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

793 Lynnfield St, Lynn, MA 01904 — $799,000 · 5bd · ~0.5% rule | OnePercent

793 Lynnfield St, Lynn, MA 01904

$799,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Lynn 01904·793 Lynnfield St, Lynn, MA 01904

Last confirmed 3 days ago

793 Lynnfield St, Lynn, MA 01904

5 bd · 4,038 sqft · Lynn · LAND·source listing ↗

$799,000

rent, three ways

OnePercent model (vv1)$4,336/mo

p10–p90 confidence band

HUD Fair Market Rent · 01904 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Essex

Flood risk indexRelatively Low FEMA NRI

Median household income$99,614

Median area rent$1,822/mo

Median home value$560,500

the verdict

0.54%vs 1.0% target

Modeled rent: $4,336/morent estimate
Property tax: —listing
Insurance: $1,887/yrstate avg
HOA: Nonelisting

Cap rate: 3.7%
Cash flow: $1,600/mo
Cash-on-cash: -10.5%

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

$799,000

0.54% · rent $4,336

Intrinsic value · income approach

$867,883

8% 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