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

153 Merit Dr, Errol, NH 03579 — $445,000 · 4bd · ~0.5% rule | OnePercent

153 Merit Dr, Errol, NH 03579

$445,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Errol 03579·153 Merit Dr, Errol, NH 03579

Last confirmed 3 days ago

153 Merit Dr, Errol, NH 03579

4 bd · 1,344 sqft · built 1980 · Errol · SINGLE_FAMILY·source listing ↗

$445,000

rent, three ways

OnePercent model (vv1)$2,407/mo

p10–p90 confidence band

HUD Fair Market Rent · 03579 · 4BR$2,020/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Coos

Flood risk indexVery High FEMA NRI

Median household income$61,000

Median area rent—

Median home value$291,100

the verdict

0.54%vs 1.0% target

Modeled rent: $2,407/morent estimate
Property tax: —listing
Insurance: $1,249/yrstate avg
HOA: —listing

Cap rate: 3.5%
Cash flow: $942/mo
Cash-on-cash: -11.0%

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

$445,000

0.54% · rent $2,407

Intrinsic value · income approach

$404,310

10% 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