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

10505 Cedarville Rd, Brandywine, MD 20613 — $62,500 · 2bd · ~3.8% rule | OnePercent

10505 Cedarville Rd, Brandywine, MD 20613

$62,500

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Brandywine 20613·10505 Cedarville Rd, Brandywine, MD 20613

Confirmed 1 day ago · −37.4% since list · seller motivation 50

10505 Cedarville Rd, Brandywine, MD 20613

2 bd · 1 ba · 980 sqft · built 1987 · Brandywine · MOBILE·source listing ↗

$62,500

$99,900 first listed

seller intel

Price cut

−37.4%

from $99,900

Motivation score

50/100

rent, three ways

OnePercent model (vv1)

$2,400/mo

p10–p90 confidence band

HUD Fair Market Rent · 20613 · 2BR$2,470/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Prince George's

Flood risk indexRelatively Low FEMA NRI

Median household income$151,422

Median area rent$2,624/mo

Median home value$530,000

the verdict

3.84%vs 1.2% target

Modeled rent: $2,400/morent estimate
Property tax: —listing
Insurance: $1,548/yrstate avg
HOA: Nonelisting

Cap rate: 32.4%
Cash flow: +$1,369/mo
Cash-on-cash: 114.3%

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

$62,500

3.84% · rent $2,400

Intrinsic value · income approach

$360,899

83% 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