product

markets

method

3118 Lapland Dr, Colerain Township, OH 45239 — $120,000 · 2bd · ~1.3% rule | OnePercent

3118 Lapland Dr, Colerain Township, OH 45239

$120,000

Home·Colerain Township 45239·3118 Lapland Dr, Colerain Township, OH 45239

Confirmed in the last few hours

3118 Lapland Dr, Colerain Township, OH 45239

2 bd · 1 ba · 934 sqft · built 1953 · Colerain Township · SINGLE_FAMILY·source listing ↗

$120,000

rent, three ways

OnePercent model (vv1)$1,580/mo

p10–p90 confidence band

HUD Fair Market Rent · 45239 · 2BR$1,230/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hamilton

Flood risk indexRelatively Moderate FEMA NRI

Median household income$60,324

Median area rent$1,015/mo

Median home value$171,100

the verdict

1.32%vs 1.0% target

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

$120,000

1.32% · rent $1,580

Intrinsic value · income approach

$201,159

40% 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.