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

771 PA 118, Sweet Valley, PA 18656 — $215,000 · 2bd · ~0.9% rule | OnePercent

771 PA 118, Sweet Valley, PA 18656

$215,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Sweet Valley 18656·771 PA 118, Sweet Valley, PA 18656

Last confirmed 3 days ago

771 PA 118, Sweet Valley, PA 18656

2 bd · 1 ba · 1,300 sqft · Sweet Valley · SINGLE_FAMILY·source listing ↗

$215,000

rent, three ways

OnePercent model (vv1)$1,893/mo

p10–p90 confidence band

HUD Fair Market Rent · 18656 · 2BR$1,180/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Luzerne

Flood risk indexVery Low FEMA NRI

Median household income$76,804

Median area rent$1,010/mo

Median home value$233,000

the verdict

0.88%vs 1.0% target

wide confidence band

Modeled rent: $1,893/morent estimate
Property tax: —listing
Insurance: $1,559/yrstate avg
HOA: —listing

Cap rate: 6.4%
Cash flow: +$55/mo
Cash-on-cash: 1.3%

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

$215,000

0.88% · rent $1,893

Intrinsic value · income approach

$256,845

16% 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