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

802 Avenue E, Beaver, OK 73932 — $114,000 · 4bd · ~2.2% rule | OnePercent

802 Avenue E, Beaver, OK 73932

$114,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Beaver 73932·802 Avenue E, Beaver, OK 73932

Last confirmed 3 days ago

802 Avenue E, Beaver, OK 73932

4 bd · 2 ba · Beaver · SINGLE_FAMILY·source listing ↗

$114,000

rent, three ways

OnePercent model (vv1)$2,496/mo

p10–p90 confidence band

HUD Fair Market Rent · 73932 · 4BR$1,480/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Beaver

Flood risk indexRelatively Low FEMA NRI

Median household income$58,155

Median area rent$763/mo

Median home value$155,600

the verdict

2.19%vs 1.0% target

Modeled rent: $2,496/morent estimate
Property tax: —listing
Insurance: $3,447/yrstate avg
HOA: —listing

Cap rate: 18.0%
Cash flow: +$1,131/mo
Cash-on-cash: 51.8%

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

$114,000

2.19% · rent $2,496

Intrinsic value · income approach

$144,592

21% 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