product

markets

method

5406 Wyalusing Ave, Philadelphia, PA 19131 — $49,900 · 3bd · ~3.3% rule | OnePercent

5406 Wyalusing Ave, Philadelphia, PA 19131

$49,900

Home·Philadelphia 19131·5406 Wyalusing Ave, Philadelphia, PA 19131

Confirmed 1 day ago

5406 Wyalusing Ave, Philadelphia, PA 19131

3 bd · 1 ba · 1,080 sqft · built 1920 · Philadelphia · TOWNHOMES·source listing ↗

$49,900

rent, three ways

OnePercent model (vv1)$1,640/mo

p10–p90 confidence band

HUD Fair Market Rent · 19131 · 3BR$2,160/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$48,393

Median area rent$1,375/mo

Median home value$178,500

the verdict

3.29%vs 0.9% target

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

$49,900

3.29% · rent $1,640

Intrinsic value · income approach

$193,752

74% 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.