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

22 Elwood Dr, Clinton, ME 04927 — $35,000 · 2bd · ~5.2% rule | OnePercent

22 Elwood Dr, Clinton, ME 04927

$35,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Clinton 04927·22 Elwood Dr, Clinton, ME 04927

Last confirmed 3 days ago

22 Elwood Dr, Clinton, ME 04927

2 bd · 1 ba · 840 sqft · Clinton · MOBILE·source listing ↗

$35,000

rent, three ways

OnePercent model (vv1)$1,826/mo

p10–p90 confidence band

HUD Fair Market Rent · 04927 · 2BR$1,550/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Kennebec

Flood risk indexRelatively Low FEMA NRI

Median household income$71,458

Median area rent$1,177/mo

Median home value$187,000

the verdict

5.22%vs 1.2% target

Modeled rent: $1,826/morent estimate
Property tax: —listing
Insurance: $1,242/yrstate avg
HOA: $450/molisting

Cap rate: 43.6%
Cash flow: +$1,094/mo
Cash-on-cash: 163.1%

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

$35,000

5.22% · rent $1,826

Intrinsic value · income approach

$155,386

77% 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