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

2055 2071 Mai, Cavendish, VT 05142 — $439,000 · ~0.5% rule | OnePercent

2055 2071 Mai, Cavendish, VT 05142

$439,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Cavendish 05142·2055 2071 Mai, Cavendish, VT 05142

Last confirmed 3 days ago

2055 2071 Mai, Cavendish, VT 05142

2,496 sqft · built 1860 · Cavendish · MULTI_FAMILY·source listing ↗

$439,000

rent, three ways

OnePercent model (vv1)$2,410/mo

p10–p90 confidence band

HUD Fair Market Rent · 05142 · $1,350/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Windsor

Flood risk indexRelatively Low FEMA NRI

Median household income$83,833

Median area rent—

Median home value$292,300

the verdict

0.55%vs 1.2% target

wide confidence band

Modeled rent: $2,410/morent estimate
Property tax: —listing
Insurance: $1,233/yrstate avg
HOA: —listing

Cap rate: 3.6%
Cash flow: $903/mo
Cash-on-cash: -10.7%

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

$439,000

0.55% · rent $2,410

Intrinsic value · income approach

$400,839

10% 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