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

325 E 2nd St, Erie, PA 16507 — $125,000 · 5bd · ~1.8% rule | OnePercent

325 E 2nd St, Erie, PA 16507

$125,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Erie 16507·325 E 2nd St, Erie, PA 16507

Last confirmed 3 days ago

325 E 2nd St, Erie, PA 16507

5 bd · 3 ba · 2,854 sqft · built 1912 · Erie · MULTI_FAMILY·source listing ↗

$125,000

rent, three ways

OnePercent model (vv1)$2,305/mo

p10–p90 confidence band

HUD Fair Market Rent · 16507 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Erie

Flood risk indexVery Low FEMA NRI

Median household income$33,361

Median area rent$992/mo

Median home value$66,400

the verdict

1.84%vs 1.2% target

Modeled rent: $2,305/morent estimate
Property tax: —listing
Insurance: $1,559/yrstate avg
HOA: —listing

Cap rate: 14.9%
Cash flow: +$918/mo
Cash-on-cash: 38.3%

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

$125,000

1.84% · rent $2,305

Intrinsic value · income approach

$179,614

30% 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