1585 Mercer Rd, Ellwood City, PA 16117

2 bd · 1 ba · 784 sqft · built 1949 · Ellwood City · SINGLE_FAMILY·source listing ↗

$15,000

rent, three ways

OnePercent model (vv1)$1,373/mo

p10–p90 confidence band

HUD Fair Market Rent · 16117 · 2BR$1,020/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Beaver

Flood risk indexRelatively Low FEMA NRI

Median household income$73,045

Median area rent$893/mo

Median home value$153,600

the verdict

9.15%vs 1.0% target

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

$15,000

9.15% · rent $1,373

Intrinsic value · income approach

$168,236

91% 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.