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

238 Cemetery Rd, Dixie, WA 99329 — $630,000 · 3bd · ~0.4% rule | OnePercent

238 Cemetery Rd, Dixie, WA 99329

$630,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Dixie 99329·238 Cemetery Rd, Dixie, WA 99329

Last confirmed 3 days ago

238 Cemetery Rd, Dixie, WA 99329

3 bd · 1 ba · 2,387 sqft · built 1994 · Dixie · MOBILE·source listing ↗

$630,000

rent, three ways

OnePercent model (vv1)$2,373/mo

p10–p90 confidence band

HUD Fair Market Rent · 99329 · 3BR$1,990/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Walla Walla

Flood risk index— FEMA NRI

Median household income—

Median area rent—

Median home value$311,400

the verdict

0.38%vs 1.2% target

Modeled rent: $2,373/morent estimate
Property tax: —listing
Insurance: $1,322/yrstate avg
HOA: Nonelisting

Cap rate: 2.1%
Cash flow: $2,088/mo
Cash-on-cash: -17.3%

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

$630,000

0.38% · rent $2,373

Intrinsic value · income approach

$630,000

0% 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