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

87-15 165th St, Jamaica, NY 11432 — $140,000 · ~1.7% rule | OnePercent

87-15 165th St, Jamaica, NY 11432

$140,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Jamaica 11432·87-15 165th St, Jamaica, NY 11432

Last confirmed 3 days ago

87-15 165th St, Jamaica, NY 11432

490 sqft · Jamaica · COOP·source listing ↗

$140,000

rent, three ways

OnePercent model (vv1)$2,350/mo

p10–p90 confidence band

HUD Fair Market Rent · 11432 · $2,750/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Queens

Flood risk indexRelatively Moderate FEMA NRI

Median household income$74,096

Median area rent$1,872/mo

Median home value$864,900

the verdict

1.68%vs 0.7% target

Modeled rent: $2,350/morent estimate
Property tax: —listing
Insurance: $1,725/yrstate avg
HOA: —listing

Cap rate: 13.5%
Cash flow: +$862/mo
Cash-on-cash: 32.1%

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

$140,000

1.68% · rent $2,350

Intrinsic value · income approach

$531,215

74% 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