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

81 Apricot Aly, Lyburn, WV 25632 — $89,000 · 3bd · ~1.9% rule | OnePercent

81 Apricot Aly, Lyburn, WV 25632

$89,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Lyburn 25632·81 Apricot Aly, Lyburn, WV 25632

Confirmed 1 day ago

81 Apricot Aly, Lyburn, WV 25632

3 bd · 2 ba · 980 sqft · built 2018 · Lyburn · MOBILE·source listing ↗

$89,000

rent, three ways

OnePercent model (vv1)$1,725/mo

p10–p90 confidence band

HUD Fair Market Rent · 25632 · 3BR$1,210/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Logan

Flood risk index— FEMA NRI

Median household income—

Median area rent—

Median home value$15,500

the verdict

1.94%vs 1.2% target

Modeled rent: $1,725/morent estimate
Property tax: —listing
Insurance: $2,069/yrstate avg
HOA: Nonelisting

Cap rate: 15.4%
Cash flow: +$689/mo
Cash-on-cash: 40.4%

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

$89,000

1.94% · rent $1,725

Intrinsic value · income approach

$89,000

0% 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