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

78 Water St, Fredonia, PA 16124 — $75,000 · 3bd · ~3% rule | OnePercent

78 Water St, Fredonia, PA 16124

$75,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Fredonia 16124·78 Water St, Fredonia, PA 16124

Confirmed 1 day ago

78 Water St, Fredonia, PA 16124

3 bd · 2.5 ba · Fredonia · MULTI_FAMILY·source listing ↗

$75,000

rent, three ways

OnePercent model (vv1)$2,225/mo

point estimate — add comps for a band

HUD Fair Market Rent · 16124 · 3BR$1,350/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Mercer

Flood risk index— FEMA NRI

Median household income$55,455

Median area rent$790/mo

Median home value$171,500

the verdict

2.97%vs 1.2% target

Modeled rent: $2,225/morent estimate
Property tax: —listing
Insurance: $1,559/yrstate avg
HOA: —listing

Cap rate: 24.6%
Cash flow: +$1,159/mo
Cash-on-cash: 80.6%

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

$75,000

2.97% · rent $2,225

Intrinsic value · income approach

$110,665

32% 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