product

markets

method

7174 Donnell Pl, District Heights, MD 20747 — $128,000 · 2bd · ~1.3% rule | OnePercent

7174 Donnell Pl, District Heights, MD 20747

$128,000

Home·District Heights 20747·7174 Donnell Pl, District Heights, MD 20747

Last confirmed 3 days ago

7174 Donnell Pl, District Heights, MD 20747

2 bd · 1 ba · 886 sqft · built 1964 · District Heights · CONDOS·source listing ↗

$128,000

rent, three ways

OnePercent model (vv1)$1,721/mo

p10–p90 confidence band

HUD Fair Market Rent · 20747 · 2BR$1,930/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Prince George's

Flood risk indexRelatively Low FEMA NRI

Median household income$76,298

Median area rent$1,693/mo

Median home value$344,800

the verdict

1.34%vs 0.8% target

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

$128,000

1.34% · rent $1,721

Intrinsic value · income approach

$243,608

47% 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.