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

108 Simons Spur Rd, Smyrna, NY 13464 — $70,000 · 3bd · ~3.1% rule | OnePercent

108 Simons Spur Rd, Smyrna, NY 13464

$70,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Smyrna 13464·108 Simons Spur Rd, Smyrna, NY 13464

Confirmed 2 days ago

108 Simons Spur Rd, Smyrna, NY 13464

3 bd · 1 ba · built 1970 · Smyrna · SINGLE_FAMILY·source listing ↗

$70,000

rent, three ways

OnePercent model (vv1)$2,173/mo

p10–p90 confidence band

HUD Fair Market Rent · 13464 · 3BR$1,780/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Chenango

Flood risk indexRelatively Low FEMA NRI

Median household income$56,953

Median area rent$838/mo

Median home value$80,800

the verdict

3.10%vs 1.0% target

Modeled rent: $2,173/morent estimate
Property tax: —listing
Insurance: $1,725/yrstate avg
HOA: Nonelisting

Cap rate: 25.8%
Cash flow: +$1,149/mo
Cash-on-cash: 85.7%

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

$70,000

3.10% · rent $2,173

Intrinsic value · income approach

$144,110

51% 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