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

Elkhorn Dr, Packwood, WA 98361 — $179,900 · 1bd · ~0.9% rule | OnePercent

Elkhorn Dr, Packwood, WA 98361

$179,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Packwood 98361·Elkhorn Dr, Packwood, WA 98361

Last confirmed 4 days ago

Elkhorn Dr, Packwood, WA 98361

1 bd · 484 sqft · built 1977 · Packwood · SINGLE_FAMILY·source listing ↗

$179,900

rent, three ways

OnePercent model (vv1)$1,651/mo

p10–p90 confidence band

HUD Fair Market Rent · 98361 · 1BR$980/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—

Median area rent—

Median home value$292,700

the verdict

0.92%vs 1.0% target

wide confidence band

Modeled rent: $1,651/morent estimate
Property tax: —listing
Insurance: $1,322/yrstate avg
HOA: $90/molisting

Cap rate: 6.6%
Cash flow: +$82/mo
Cash-on-cash: 2.4%

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

$179,900

0.92% · rent $1,651

Intrinsic value · income approach

$435,965

59% 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