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

27 Wrangler Trl, Pie Town, NM 87827 — $750,000 · 9bd · ~0.6% rule | OnePercent

27 Wrangler Trl, Pie Town, NM 87827

$750,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Pie Town 87827·27 Wrangler Trl, Pie Town, NM 87827

Confirmed 2 days ago

27 Wrangler Trl, Pie Town, NM 87827

9 bd · 4 ba · 6,240 sqft · built 2001 · Pie Town · SINGLE_FAMILY·source listing ↗

$750,000

rent, three ways

OnePercent model (vv1)$4,593/mo

p10–p90 confidence band

HUD Fair Market Rent · 87827 · 9BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Catron

Flood risk indexRelatively High FEMA NRI

Median household income—

Median area rent—

Median home value—

the verdict

0.61%vs 1.0% target

Modeled rent: $4,593/morent estimate
Property tax: —listing
Insurance: $1,952/yrstate avg
HOA: $33/molisting

Cap rate: 4.3%
Cash flow: $1,106/mo
Cash-on-cash: -7.7%

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

$750,000

0.61% · rent $4,593

Intrinsic value · income approach

$1,008,792

26% 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