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

635 Cohassett Dr, Hermitage, PA 16148 — $225,000 · 3bd · ~1% rule | OnePercent

635 Cohassett Dr, Hermitage, PA 16148

$225,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Hermitage 16148·635 Cohassett Dr, Hermitage, PA 16148

Last confirmed 3 days ago

635 Cohassett Dr, Hermitage, PA 16148

3 bd · 2 ba · Hermitage · SINGLE_FAMILY·source listing ↗

$225,000

rent, three ways

OnePercent model (vv1)$2,207/mo

p10–p90 confidence band

HUD Fair Market Rent · 16148 · 3BR$1,470/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Mercer

Flood risk indexRelatively Moderate FEMA NRI

Median household income$70,490

Median area rent$899/mo

Median home value$197,900

the verdict

0.98%vs 1.0% target

Modeled rent: $2,207/morent estimate
Property tax: —listing
Insurance: $1,559/yrstate avg
HOA: —listing

Cap rate: 7.3%
Cash flow: +$237/mo
Cash-on-cash: 5.5%

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

$225,000

0.98% · rent $2,207

Intrinsic value · income approach

$266,591

16% 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