1902 Pine St, Philadelphia, PA 19103

1 bd · 1 ba · 450 sqft · built 1900 · Philadelphia · CONDOS·source listing ↗

$239,000

rent, three ways

OnePercent model (vv1)$1,653/mo

p10–p90 confidence band

HUD Fair Market Rent · 19103 · 1BR

$2,280/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Philadelphia

Flood risk indexRelatively High FEMA NRI

Median household income$99,644

Median area rent$2,015/mo

Median home value$582,500

the verdict

0.69%vs 0.8% target

wide confidence band

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

$239,000

0.69% · rent $1,653

Intrinsic value · income approach

$347,287

31% 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.