product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

726 N Madison St, Wilmington, DE 19801 — $135,000 · 4bd · ~1.5% rule | OnePercent

726 N Madison St, Wilmington, DE 19801

$135,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Wilmington 19801·726 N Madison St, Wilmington, DE 19801

Last confirmed 3 days ago · −10.0% since list · seller motivation 50

726 N Madison St, Wilmington, DE 19801

4 bd · 1 ba · 1,566 sqft · built 1900 · Wilmington · TOWNHOMES·source listing ↗

$135,000

$150,000 first listed

seller intel

Price cut

−10.0%

from $150,000

Motivation score

50/100

rent, three ways

OnePercent model (vv1)

$2,011/mo

p10–p90 confidence band

HUD Fair Market Rent · 19801 · 4BR$2,160/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

New Castle

Flood risk indexRelatively High FEMA NRI

Median household income$52,810

Median area rent$1,192/mo

Median home value$199,900

the verdict

1.49%vs 0.9% target

Modeled rent: $2,011/morent estimate
Property tax: —listing
Insurance: $1,299/yrstate avg
HOA: Nonelisting

Cap rate: 11.7%
Cash flow: +$631/mo
Cash-on-cash: 24.4%

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

$135,000

1.49% · rent $2,011

Intrinsic value · income approach

$228,238

41% 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.

Unlock with Pro