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

66 Fifth St, Ny, NY 12764 — $299,900 · ~0.7% rule | OnePercent

66 Fifth St, Ny, NY 12764

$299,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Ny 12764·66 Fifth St, Ny, NY 12764

Last confirmed 3 days ago

66 Fifth St, Ny, NY 12764

built 2001 · Ny · SINGLE_FAMILY·source listing ↗

$299,900

rent, three ways

OnePercent model (vv1)$2,072/mo

p10–p90 confidence band

HUD Fair Market Rent · 12764 · $860/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Sullivan

Flood risk indexRelatively Low FEMA NRI

Median household income$67,778

Median area rent$956/mo

Median home value$265,800

the verdict

0.69%vs 1.0% target

Modeled rent: $2,072/morent estimate
Property tax: —listing
Insurance: $1,725/yrstate avg
HOA: —listing

Cap rate: 4.8%
Cash flow: $321/mo
Cash-on-cash: -5.6%

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

$299,900

0.69% · rent $2,072

Intrinsic value · income approach

$439,895

32% 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