Search Markets Shelf Playbook

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

© 2026 OnePercent · Estimates carry bands, never promises.the line

13745 Edelen Dr, Bryantown, MD 20617 — $900,000 · 5bd · ~0.5% rule | OnePercent

13745 Edelen Dr, Bryantown, MD 20617

$900,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Bryantown 20617·13745 Edelen Dr, Bryantown, MD 20617

Confirmed 1 day ago

13745 Edelen Dr, Bryantown, MD 20617

5 bd · 4 ba · 4,468 sqft · built 1994 · Bryantown · SINGLE_FAMILY·source listing ↗

$900,000

rent, three ways

OnePercent model (vv1)$4,563/mo

p10–p90 confidence band

HUD Fair Market Rent · 20617 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Charles

Flood risk indexVery Low FEMA NRI

Median household income$104,036

Median area rent—

Median home value$501,800

the verdict

0.51%vs 1.0% target

Modeled rent: $4,563/morent estimate
Property tax: —listing
Insurance: $1,548/yrstate avg
HOA: Nonelisting

Cap rate: 3.4%
Cash flow: $2,037/mo
Cash-on-cash: -11.8%

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

$900,000

0.51% · rent $4,563

Intrinsic value · income approach

$822,058

9% above 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