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

31 Dixwood Dr, Timberon, NM 88350 — $300,000 · 3bd · ~0.7% rule | OnePercent

31 Dixwood Dr, Timberon, NM 88350

$300,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Timberon 88350·31 Dixwood Dr, Timberon, NM 88350

Confirmed 2 days ago

31 Dixwood Dr, Timberon, NM 88350

3 bd · 2 ba · 1,344 sqft · built 1984 · Timberon · MOBILE·source listing ↗

$300,000

rent, three ways

OnePercent model (vv1)$1,983/mo

p10–p90 confidence band

HUD Fair Market Rent · 88350 · 3BR$1,350/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Otero

Flood risk indexRelatively High FEMA NRI

Median household income—

Median area rent—

Median home value—

the verdict

0.66%vs 1.2% target

Modeled rent: $1,983/morent estimate
Property tax: —listing
Insurance: $1,952/yrstate avg
HOA: —listing

Cap rate: 4.5%
Cash flow: $390/mo
Cash-on-cash: -6.8%

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

$300,000

0.66% · rent $1,983

Intrinsic value · income approach

$280,976

7% above 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