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

20 Success St, Berlin, NH 03570 — $75,000 · ~2.1% rule | OnePercent

20 Success St, Berlin, NH 03570

$75,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Berlin 03570·20 Success St, Berlin, NH 03570

Last confirmed 3 days ago

20 Success St, Berlin, NH 03570

2,762 sqft · built 1920 · Berlin · MULTI_FAMILY·source listing ↗

$75,000

rent, three ways

OnePercent model (vv1)$1,576/mo

p10–p90 confidence band

HUD Fair Market Rent · 03570 · $960/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Coos

Flood risk indexVery High FEMA NRI

Median household income$45,180

Median area rent$815/mo

Median home value$131,000

the verdict

2.10%vs 1.2% target

Modeled rent: $1,576/morent estimate
Property tax: —listing
Insurance: $1,249/yrstate avg
HOA: —listing

Cap rate: 16.6%
Cash flow: +$659/mo
Cash-on-cash: 45.9%

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

$75,000

2.10% · rent $1,576

Intrinsic value · income approach

$170,468

56% 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