product

markets

method

2204 S Bonsall St, Philadelphia, PA 19145 — $80,000 · 3bd · ~2.4% rule | OnePercent

2204 S Bonsall St, Philadelphia, PA 19145

$80,000

Home·Philadelphia 19145·2204 S Bonsall St, Philadelphia, PA 19145

Confirmed 1 day ago

2204 S Bonsall St, Philadelphia, PA 19145

3 bd · 1 ba · 1,120 sqft · built 1920 · Philadelphia · TOWNHOMES·source listing ↗

$80,000

rent, three ways

OnePercent model (vv1)$1,884/mo

p10–p90 confidence band

HUD Fair Market Rent · 19145 · 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$71,965

Median area rent$1,384/mo

Median home value$306,200

the verdict

2.35%vs 0.9% target

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

$80,000

2.35% · rent $1,884

Intrinsic value · income approach

$287,947

72% 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.