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

224 Qtr 2, Dover, VT 05356 — $24,500 · ~6.6% rule | OnePercent

224 Qtr 2, Dover, VT 05356

$24,500

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Dover 05356·224 Qtr 2, Dover, VT 05356

Confirmed 2 days ago

224 Qtr 2, Dover, VT 05356

1 ba · 673 sqft · built 1998 · Dover · CONDOS·source listing ↗

$24,500

rent, three ways

OnePercent model (vv1)$1,620/mo

p10–p90 confidence band

HUD Fair Market Rent · 05356 · $1,240/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Windham

Flood risk indexRelatively Low FEMA NRI

Median household income$51,222

Median area rent$528/mo

Median home value$328,500

the verdict

6.61%vs 0.8% target

wide confidence band

Modeled rent: $1,620/morent estimate
Property tax: —listing
Insurance: $1,233/yrstate avg
HOA: $484/molisting

Cap rate: 55.0%
Cash flow: +$999/mo
Cash-on-cash: 212.7%

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

$24,500

6.61% · rent $1,620

Intrinsic value · income approach

$318,308

92% 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