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

1302 W Ajo Way, Tucson, AZ 85713 — $69,900 · 3bd · ~2.5% rule | OnePercent

1302 W Ajo Way, Tucson, AZ 85713

$69,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Tucson 85713·1302 W Ajo Way, Tucson, AZ 85713

Last confirmed 4 days ago

1302 W Ajo Way, Tucson, AZ 85713

3 bd · 2 ba · built 1994 · Tucson · MOBILE·source listing ↗

$69,900

rent, three ways

OnePercent model (vv1)$1,773/mo

p10–p90 confidence band

HUD Fair Market Rent · 85713 · 3BR$1,780/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Pima

Flood risk indexRelatively High FEMA NRI

Median household income$53,152

Median area rent$1,069/mo

Median home value$193,300

the verdict

2.54%vs 1.2% target

Modeled rent: $1,773/morent estimate
Property tax: —listing
Insurance: $2,008/yrstate avg
HOA: Nonelisting

Cap rate: 20.5%
Cash flow: +$842/mo
Cash-on-cash: 62.8%

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

$69,900

2.54% · rent $1,773

Intrinsic value · income approach

$268,918

74% 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