product

markets

method

3738 Commodore Joshua Barney Dr, Washington, DC 20018 — $799,900 · 3bd · ~0.6% rule | OnePercent

3738 Commodore Joshua Barney Dr, Washington, DC 20018

$799,900

Home·Washington 20018·3738 Commodore Joshua Barney Dr, Washington, DC 20018

Last confirmed 3 days ago

3738 Commodore Joshua Barney Dr, Washington, DC 20018

3 bd · 4.5 ba · 2,882 sqft · built 2019 · Washington · TOWNHOMES·source listing ↗

$799,900

rent, three ways

OnePercent model (vv1)$5,096/mo

wide honest range — HUD/comp anchors · $1,880–$5,096

HUD Fair Market Rent · 20018 · 3BR$1,880/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

District of Columbia

Flood risk indexRelatively Moderate FEMA NRI

Median household income$90,639

Median area rent$1,295/mo

Median home value$697,000

the verdict

0.64%⚠vs 0.9% target

Unverified — model rent disagrees with HUD/comps

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

$799,900

0.64% · unverified

Intrinsic value · income approach

$951,332

16% 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.