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

2477 US Route 5, Derby, VT 05829 — $59,500 · 2bd · ~3.1% rule | OnePercent

2477 US Route 5, Derby, VT 05829

$59,500

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Derby 05829·2477 US Route 5, Derby, VT 05829

Confirmed 2 days ago

2477 US Route 5, Derby, VT 05829

2 bd · 910 sqft · built 1980 · Derby · MOBILE·source listing ↗

$59,500

rent, three ways

OnePercent model (vv1)$1,864/mo

p10–p90 confidence band

HUD Fair Market Rent · 05829 · 2BR$1,300/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Orleans

Flood risk indexRelatively Low FEMA NRI

Median household income$73,456

Median area rent$1,078/mo

Median home value$216,200

the verdict

3.13%vs 1.2% target

wide confidence band

Modeled rent: $1,864/morent estimate
Property tax: —listing
Insurance: $1,233/yrstate avg
HOA: $477/molisting

Cap rate: 25.7%
Cash flow: +$975/mo
Cash-on-cash: 85.5%

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

$59,500

3.13% · rent $1,864

Intrinsic value · income approach

$273,172

78% 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