product

markets

method

160 Cahill Mountain Rd, Dayton, WA 99328 — $175,000 · 2bd · ~1.2% rule | OnePercent

160 Cahill Mountain Rd, Dayton, WA 99328

$175,000

Home·Dayton 99328·160 Cahill Mountain Rd, Dayton, WA 99328

Confirmed 2 days ago

160 Cahill Mountain Rd, Dayton, WA 99328

2 bd · 2 ba · built 2025 · Dayton · SINGLE_FAMILY·source listing ↗

$175,000

rent, three ways

OnePercent model (vv1)$2,034/mo

p10–p90 confidence band

HUD Fair Market Rent · 99328 · 2BR

$1,340/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Columbia

Flood risk indexRelatively High FEMA NRI

Median household income$72,756

Median area rent$982/mo

Median home value$272,100

the verdict

1.16%vs 1.0% target

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

$175,000

1.16% · rent $2,034

Intrinsic value · income approach

$316,079

45% 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.