14 Morgan Ln, Pittston, PA 18640

3 bd · 1 ba · 1,000 sqft · built 1900 · Pittston · SINGLE_FAMILY·source listing ↗

$85,000

rent, three ways

OnePercent model (vv1)$1,317/mo

p10–p90 confidence band

HUD Fair Market Rent · 18640 · 3BR

$1,710/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Luzerne

Flood risk indexRelatively Moderate FEMA NRI

Median household income$60,862

Median area rent$959/mo

Median home value$147,500

the verdict

1.55%vs 1.0% target

wide confidence band

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

$85,000

1.55% · rent $1,317

Intrinsic value · income approach

$146,589

42% 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.