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

1967 N Cedar Park Dr, Point Roberts, WA 98281 — $135,000 · ~1.1% rule | OnePercent

1967 N Cedar Park Dr, Point Roberts, WA 98281

$135,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Point Roberts 98281·1967 N Cedar Park Dr, Point Roberts, WA 98281

No photos available

Last confirmed 3 days ago

1967 N Cedar Park Dr, Point Roberts, WA 98281

Point Roberts · SINGLE_FAMILY·source listing ↗

$135,000

rent, three ways

OnePercent model (vv1)$1,503/mo

p10–p90 confidence band

HUD Fair Market Rent · 98281 · $1,220/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Whatcom

Flood risk indexRelatively Low FEMA NRI

Median household income$78,125

Median area rent$1,095/mo

Median home value$483,900

the verdict

1.11%vs 1.0% target

Modeled rent: $1,503/morent estimate
Property tax: —listing
Insurance: $1,322/yrstate avg
HOA: Nonelisting

Cap rate: 8.2%
Cash flow: +$240/mo
Cash-on-cash: 9.3%

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

$135,000

1.11% · rent $1,503

Intrinsic value · income approach

$352,187

62% 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