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

200 Berlin Rd, Errol, NH 03579 — $619,900 · 9bd · ~0.4% rule | OnePercent

200 Berlin Rd, Errol, NH 03579

$619,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Errol 03579·200 Berlin Rd, Errol, NH 03579

Last confirmed 3 days ago

200 Berlin Rd, Errol, NH 03579

9 bd · 5 ba · 1,440 sqft · built 1917 · Errol · MULTI_FAMILY·source listing ↗

$619,900

rent, three ways

OnePercent model (vv1)$2,768/mo

p10–p90 confidence band

HUD Fair Market Rent · 03579 · 9BR—

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

0.45%vs 1.2% target

Modeled rent: $2,768/morent estimate
Property tax: —listing
Insurance: $1,249/yrstate avg
HOA: —listing

Cap rate: 2.7%
Cash flow: $1,723/mo
Cash-on-cash: -14.5%

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

$619,900

0.45% · rent $2,768

Intrinsic value · income approach

$464,985

33% 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