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

110 Pacheco Rd, Llano, NM 87543 — $648,000 · 4bd · ~0.4% rule | OnePercent

110 Pacheco Rd, Llano, NM 87543

$648,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Llano 87543·110 Pacheco Rd, Llano, NM 87543

Confirmed 2 days ago

110 Pacheco Rd, Llano, NM 87543

4 bd · 3.5 ba · 2,000 sqft · built 1890 · Llano · SINGLE_FAMILY·source listing ↗

$648,000

rent, three ways

OnePercent model (vv1)$2,861/mo

p10–p90 confidence band

HUD Fair Market Rent · 87543 · 4BR$2,060/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Taos

Flood risk index— FEMA NRI

Median household income—

Median area rent—

Median home value—

the verdict

0.44%vs 1.0% target

Modeled rent: $2,861/morent estimate
Property tax: —listing
Insurance: $1,952/yrstate avg
HOA: —listing

Cap rate: 2.7%
Cash flow: $1,822/mo
Cash-on-cash: -14.7%

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

$648,000

0.44% · rent $2,861

Intrinsic value · income approach

$648,000

0% 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