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

20 Swallow Ln, Beecher, IL 60401 — $39,900 · 2bd · ~4.8% rule | OnePercent

20 Swallow Ln, Beecher, IL 60401

$39,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Beecher 60401·20 Swallow Ln, Beecher, IL 60401

Last confirmed 4 days ago

20 Swallow Ln, Beecher, IL 60401

2 bd · 2 ba · built 1997 · Beecher · MOBILE·source listing ↗

$39,900

rent, three ways

OnePercent model (vv1)$1,907/mo

p10–p90 confidence band

HUD Fair Market Rent · 60401 · 2BR$1,410/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Will

Flood risk indexRelatively High FEMA NRI

Median household income$97,569

Median area rent$1,095/mo

Median home value$260,500

the verdict

4.78%vs 1.2% target

Modeled rent: $1,907/morent estimate
Property tax: —listing
Insurance: $2,072/yrstate avg
HOA: —listing

Cap rate: 40.0%
Cash flow: +$1,127/mo
Cash-on-cash: 147.3%

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

$39,900

4.78% · rent $1,907

Intrinsic value · income approach

$238,807

83% 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