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

900 29th St, Auburn, WA 98002 — $79,500 · 3bd · ~2.8% rule | OnePercent

900 29th St, Auburn, WA 98002

$79,500

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Auburn 98002·900 29th St, Auburn, WA 98002

Confirmed 2 days ago

900 29th St, Auburn, WA 98002

3 bd · 1 ba · 1,152 sqft · built 1979 · Auburn · MOBILE·source listing ↗

$79,500

rent, three ways

OnePercent model (vv1)$2,208/mo

p10–p90 confidence band

HUD Fair Market Rent · 98002 · 3BR$2,850/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

King

Flood risk indexVery High FEMA NRI

Median household income$78,684

Median area rent$1,659/mo

Median home value$421,300

the verdict

2.78%vs 1.2% target

Modeled rent: $2,208/morent estimate
Property tax: —listing
Insurance: $1,322/yrstate avg
HOA: —listing

Cap rate: 23.0%
Cash flow: +$1,119/mo
Cash-on-cash: 73.4%

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

$79,500

2.78% · rent $2,208

Intrinsic value · income approach

$421,433

81% 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