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

321 Paradise Dr, Ashford, WA 98304 — $499,950 · 2bd · ~0.4% rule | OnePercent

321 Paradise Dr, Ashford, WA 98304

$499,950

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Ashford 98304·321 Paradise Dr, Ashford, WA 98304

Last confirmed 3 days ago

321 Paradise Dr, Ashford, WA 98304

2 bd · 816 sqft · built 1971 · Ashford · SINGLE_FAMILY·source listing ↗

$499,950

rent, three ways

OnePercent model (vv1)$1,897/mo

p10–p90 confidence band

HUD Fair Market Rent · 98304 · 2BR$1,860/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Lewis

Flood risk indexVery High FEMA NRI

Median household income$113,718

Median area rent—

Median home value$312,900

the verdict

0.38%vs 1.0% target

Modeled rent: $1,897/morent estimate
Property tax: —listing
Insurance: $1,322/yrstate avg
HOA: $21/molisting

Cap rate: 2.1%
Cash flow: $1,667/mo
Cash-on-cash: -17.4%

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

$499,950

0.38% · rent $1,897

Intrinsic value · income approach

$410,486

22% 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