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

603 N Inca St, Denver, CO 80204 — $141,749 · ~1.1% rule | OnePercent

603 N Inca St, Denver, CO 80204

$141,749

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Denver 80204·603 N Inca St, Denver, CO 80204

Last confirmed 4 days ago

603 N Inca St, Denver, CO 80204

338 sqft · built 2020 · Denver · CONDOS·source listing ↗

$141,749

rent, three ways

OnePercent model (vv1)$1,565/mo

p10–p90 confidence band

HUD Fair Market Rent · 80204 · $1,750/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Denver

Flood risk indexRelatively High FEMA NRI

Median household income$84,829

Median area rent$1,811/mo

Median home value$620,500

the verdict

1.10%vs 0.8% target

Modeled rent: $1,565/morent estimate
Property tax: —listing
Insurance: $3,184/yrstate avg
HOA: $146/molisting

Cap rate: 8.2%
Cash flow: +$247/mo
Cash-on-cash: 9.1%

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

$141,749

1.10% · rent $1,565

Intrinsic value · income approach

$347,192

59% 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