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

202 Cinnabar Cir, Salmon, ID 83467 — $99,000 · ~1.6% rule | OnePercent

202 Cinnabar Cir, Salmon, ID 83467

$99,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Salmon 83467·202 Cinnabar Cir, Salmon, ID 83467

Last confirmed 5 days ago

202 Cinnabar Cir, Salmon, ID 83467

512 sqft · built 2023 · Salmon · SINGLE_FAMILY·source listing ↗

$99,000

rent, three ways

OnePercent model (vv1)$1,610/mo

p10–p90 confidence band

HUD Fair Market Rent · 83467 · $860/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Lemhi

Flood risk indexVery High FEMA NRI

Median household income$53,917

Median area rent$753/mo

Median home value$316,700

the verdict

1.63%vs 1.0% target

wide confidence band

Modeled rent: $1,610/morent estimate
Property tax: —listing
Insurance: $1,458/yrstate avg
HOA: Nonelisting

Cap rate: 12.6%
Cash flow: +$540/mo
Cash-on-cash: 28.5%

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

$99,000

1.63% · rent $1,610

Intrinsic value · income approach

$334,993

70% 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