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

114 W Adams Ave, Gallup, NM 87301 — $81,000 · ~2.5% rule | OnePercent

114 W Adams Ave, Gallup, NM 87301

$81,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Gallup 87301·114 W Adams Ave, Gallup, NM 87301

Confirmed 2 days ago

114 W Adams Ave, Gallup, NM 87301

built 1938 · Gallup · SINGLE_FAMILY·source listing ↗

$81,000

rent, three ways

OnePercent model (vv1)$2,005/mo

point estimate — add comps for a band

HUD Fair Market Rent · 87301 · $770/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

McKinley

Flood risk indexRelatively High FEMA NRI

Median household income$58,772

Median area rent$930/mo

Median home value$168,500

the verdict

2.48%vs 1.0% target

Modeled rent: $2,005/morent estimate
Property tax: —listing
Insurance: $1,952/yrstate avg
HOA: Nonelisting

Cap rate: 20.2%
Cash flow: +$953/mo
Cash-on-cash: 61.4%

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

$81,000

2.48% · rent $2,005

Intrinsic value · income approach

$224,462

64% 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