431 W 18th St, Erie, PA 16502

4 bd · 2 ba · 1,485 sqft · built 1885 · Erie · MULTI_FAMILY·source listing ↗

$93,240

rent, three ways

OnePercent model (vv1)$1,362/mo

p10–p90 confidence band

HUD Fair Market Rent · 16502 · 4BR$1,580/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Erie

Flood risk indexVery Low FEMA NRI

Median household income$38,566

Median area rent$851/mo

Median home value$93,000

the verdict

1.46%vs 1.2% target

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

$93,240

1.46% · rent $1,362

Intrinsic value · income approach

$130,777

29% 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.