product

markets

method

2263 High Water Way, Whitewater, CO 81527 — $362,900 · 3bd · ~0.6% rule | OnePercent

2263 High Water Way, Whitewater, CO 81527

$362,900

Home·Whitewater 81527·2263 High Water Way, Whitewater, CO 81527

Last confirmed 3 days ago

2263 High Water Way, Whitewater, CO 81527

3 bd · 2 ba · 1,468 sqft · built 2026 · Whitewater · SINGLE_FAMILY·source listing ↗

$362,900

rent, three ways

OnePercent model (vv1)$2,245/mo

p10–p90 confidence band

HUD Fair Market Rent · 81527 · 3BR$1,800/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Mesa

Flood risk indexRelatively High FEMA NRI

Median household income$76,815

Median area rent$1,289/mo

Median home value$425,600

the verdict

0.62%vs 1.0% target

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

$362,900

0.62% · rent $2,245

Intrinsic value · income approach

$543,180

33% 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.