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

1200 East St, Hermitage, PA 16148 — $169,000 · 3bd · ~1.2% rule | OnePercent

1200 East St, Hermitage, PA 16148

$169,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Hermitage 16148·1200 East St, Hermitage, PA 16148

Last confirmed 3 days ago

1200 East St, Hermitage, PA 16148

3 bd · 1 ba · Hermitage · SINGLE_FAMILY·source listing ↗

$169,000

rent, three ways

OnePercent model (vv1)$2,017/mo

p10–p90 confidence band

HUD Fair Market Rent · 16148 · 3BR$1,470/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Mercer

Flood risk indexRelatively Moderate FEMA NRI

Median household income$70,490

Median area rent$899/mo

Median home value$197,900

the verdict

1.19%vs 1.0% target

Modeled rent: $2,017/morent estimate
Property tax: —listing
Insurance: $1,559/yrstate avg
HOA: —listing

Cap rate: 9.1%
Cash flow: +$430/mo
Cash-on-cash: 13.3%

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

$169,000

1.19% · rent $2,017

Intrinsic value · income approach

$243,585

31% 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