2760 Naylor Rd, Washington, DC 20020

1 bd · 1 ba · 688 sqft · built 1965 · Washington · CONDOS·source listing ↗

$74,000

seller intel

Motivation score

15/100

OnePercent model (vv1)

$1,881/mo

p10–p90 confidence band

HUD Fair Market Rent · 20020 · 1BR$1,460/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

District of Columbia

Flood risk indexRelatively Low FEMA NRI

Median household income$54,032

Median area rent$1,306/mo

Median home value$456,000

the verdict

2.54%vs 0.8% target

wide confidence band

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

$74,000

2.54% · rent $1,881

Intrinsic value · income approach

$254,754

71% 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.