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

146 Apache Rd, Millers Tavern, VA 23115 — $200,000 · 3bd · ~1.1% rule | OnePercent

146 Apache Rd, Millers Tavern, VA 23115

$200,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Millers Tavern 23115·146 Apache Rd, Millers Tavern, VA 23115

Confirmed 2 days ago

146 Apache Rd, Millers Tavern, VA 23115

3 bd · 2 ba · 1,425 sqft · built 1984 · Millers Tavern · SINGLE_FAMILY·source listing ↗

$200,000

rent, three ways

OnePercent model (vv1)$2,105/mo

p10–p90 confidence band

HUD Fair Market Rent · 23115 · 3BR$1,340/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Essex

Flood risk index— FEMA NRI

Median household income$34,886

Median area rent—

Median home value—

the verdict

1.05%vs 1.0% target

Modeled rent: $2,105/morent estimate
Property tax: —listing
Insurance: $1,857/yrstate avg
HOA: Nonelisting

Cap rate: 7.9%
Cash flow: +$310/mo
Cash-on-cash: 8.1%

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

$200,000

1.05% · rent $2,105

Intrinsic value · income approach

$200,000

0% 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