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

30 El Capitan Ln, Sacramento, NM 88347 — $79,500 · 2bd · ~2.1% rule | OnePercent

30 El Capitan Ln, Sacramento, NM 88347

$79,500

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Sacramento 88347·30 El Capitan Ln, Sacramento, NM 88347

Confirmed 2 days ago

30 El Capitan Ln, Sacramento, NM 88347

2 bd · 1 ba · 590 sqft · built 1982 · Sacramento · SINGLE_FAMILY·source listing ↗

$79,500

rent, three ways

OnePercent model (vv1)$1,635/mo

p10–p90 confidence band

HUD Fair Market Rent · 88347 · 2BR$970/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Otero

Flood risk index— FEMA NRI

Median household income—

Median area rent—

Median home value—

the verdict

2.06%vs 1.0% target

Modeled rent: $1,635/morent estimate
Property tax: —listing
Insurance: $1,952/yrstate avg
HOA: —listing

Cap rate: 16.3%
Cash flow: +$677/mo
Cash-on-cash: 44.5%

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

$79,500

2.06% · rent $1,635

Intrinsic value · income approach

$120,519

34% 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