505 Wheatley Dr, Easton, MD 21601

4 bd · 2.5 ba · 1,916 sqft · built 2022 · Easton · TOWNHOMES·source listing ↗

$325,000

rent, three ways

OnePercent model (vv1)$2,782/mo

p10–p90 confidence band

HUD Fair Market Rent · 21601 · 4BR

$2,320/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Talbot

Flood risk indexRelatively Moderate FEMA NRI

Median household income$83,680

Median area rent$1,262/mo

Median home value$376,400

the verdict

0.86%vs 0.9% target

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

$325,000

0.86% · rent $2,782

Intrinsic value · income approach

$456,689

29% 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.