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

10 N3085, Vernon, AZ 85940 — $385,000 · ~0.5% rule | OnePercent

10 N3085, Vernon, AZ 85940

$385,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Vernon 85940·10 N3085, Vernon, AZ 85940

Last confirmed 4 days ago

10 N3085, Vernon, AZ 85940

1,552 sqft · built 2006 · Vernon · MOBILE·source listing ↗

$385,000

rent, three ways

OnePercent model (vv1)$1,890/mo

p10–p90 confidence band

HUD Fair Market Rent · 85940 · $1,020/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Apache

Flood risk indexVery High FEMA NRI

Median household income$110,486

Median area rent—

Median home value$245,800

the verdict

0.49%vs 1.2% target

wide confidence band

Modeled rent: $1,890/morent estimate
Property tax: —listing
Insurance: $2,008/yrstate avg
HOA: Nonelisting

Cap rate: 3.0%
Cash flow: $976/mo
Cash-on-cash: -13.2%

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

$385,000

0.49% · rent $1,890

Intrinsic value · income approach

$402,923

4% 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