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

219-221 David St, Johnstown, PA 15902 — $29,900 · 5bd · ~7.7% rule | OnePercent

219-221 David St, Johnstown, PA 15902

$29,900

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Johnstown 15902·219-221 David St, Johnstown, PA 15902

Confirmed 1 day ago

219-221 David St, Johnstown, PA 15902

5 bd · 2,520 sqft · Johnstown · MULTI_FAMILY·source listing ↗

$29,900

rent, three ways

OnePercent model (vv1)$2,289/mo

point estimate — add comps for a band

HUD Fair Market Rent · 15902 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Cambria

Flood risk indexRelatively Low FEMA NRI

Median household income$44,215

Median area rent$703/mo

Median home value$65,100

the verdict

7.66%vs 1.2% target

Modeled rent: $2,289/morent estimate
Property tax: —listing
Insurance: $1,559/yrstate avg
HOA: Nonelisting

Cap rate: 65.5%
Cash flow: +$1,481/mo
Cash-on-cash: 258.5%

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

$29,900

7.66% · rent $2,289

Intrinsic value · income approach

$100,574

70% 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