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

12711 Kadel Ave, Cleveland, OH 44135 — $170,000 · 5bd · ~1.6% rule | OnePercent

12711 Kadel Ave, Cleveland, OH 44135

$170,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Cleveland 44135·12711 Kadel Ave, Cleveland, OH 44135

Confirmed 1 day ago

12711 Kadel Ave, Cleveland, OH 44135

5 bd · 2 ba · built 1925 · Cleveland · MULTI_FAMILY·source listing ↗

$170,000

rent, three ways

OnePercent model (vv1)$2,675/mo

p10–p90 confidence band

HUD Fair Market Rent · 44135 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Cuyahoga

Flood risk indexRelatively Low FEMA NRI

Median household income$53,848

Median area rent$953/mo

Median home value$132,800

the verdict

1.57%vs 1.2% target

Modeled rent: $2,675/morent estimate
Property tax: —listing
Insurance: $1,905/yrstate avg
HOA: —listing

Cap rate: 12.6%
Cash flow: +$930/mo
Cash-on-cash: 28.5%

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

$170,000

1.57% · rent $2,675

Intrinsic value · income approach

$257,828

34% 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