product

markets

method

10106 Campus Way, Upper Marlboro, MD 20774 — $127,000 · 1bd · ~1.9% rule | OnePercent

10106 Campus Way, Upper Marlboro, MD 20774

$127,000

Home·Upper Marlboro 20774·10106 Campus Way, Upper Marlboro, MD 20774

Confirmed 2 days ago · −36.2% since list · seller motivation 50

10106 Campus Way, Upper Marlboro, MD 20774

1 bd · 1 ba · 787 sqft · built 1974 · Upper Marlboro · CONDOS·source listing ↗

$127,000

$198,990 first listed

seller intel

Price cut

−36.2%

from $198,990

Motivation score

50/100

OnePercent model (vv1)$2,465/mo

p10–p90 confidence band

HUD Fair Market Rent · 20774 · 1BR$2,200/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Prince George's

Flood risk indexRelatively Moderate FEMA NRI

Median household income$128,259

Median area rent$2,281/mo

Median home value$455,300

the verdict

1.94%vs 0.8% target

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

$127,000

1.94% · rent $2,465

Intrinsic value · income approach

$361,572

65% 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.