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

3984 NE Twin Spits Rd, Hansville, WA 98340 — $699,000 · 1bd · ~0.3% rule | OnePercent

3984 NE Twin Spits Rd, Hansville, WA 98340

$699,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Hansville 98340·3984 NE Twin Spits Rd, Hansville, WA 98340

Last confirmed 3 days ago

3984 NE Twin Spits Rd, Hansville, WA 98340

1 bd · 1,806 sqft · Hansville · LAND·source listing ↗

$699,000

rent, three ways

OnePercent model (vv1)$2,042/mo

p10–p90 confidence band

HUD Fair Market Rent · 98340 · 1BR$1,930/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Kitsap

Flood risk indexRelatively Moderate FEMA NRI

Median household income$79,876

Median area rent$2,379/mo

Median home value$569,700

the verdict

0.29%vs 1.0% target

Modeled rent: $2,042/morent estimate
Property tax: —listing
Insurance: $1,322/yrstate avg
HOA: Nonelisting

Cap rate: 1.3%
Cash flow: $2,761/mo
Cash-on-cash: -20.6%

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

$699,000

0.29% · rent $2,042

Intrinsic value · income approach

$620,043

13% 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