12 Linwood St, Earleville, MD 21919

1 bd · 1 ba · 868 sqft · built 1950 · Earleville · SINGLE_FAMILY·source listing ↗

$75,000

rent, three ways

OnePercent model (vv1)$1,774/mo

p10–p90 confidence band

HUD Fair Market Rent · 21919 · 1BR$1,810/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Cecil

Flood risk indexRelatively High FEMA NRI

Median household income$106,500

Median area rent$1,746/mo

Median home value$373,200

the verdict

2.37%vs 1.0% target

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

$75,000

2.37% · rent $1,774

Intrinsic value · income approach

$264,603

72% 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.