product

markets

method

4276 Bay Shore Rd, Taylors Island, MD 21669 — $425,000 · 2bd · ~0.5% rule | OnePercent

4276 Bay Shore Rd, Taylors Island, MD 21669

$425,000

Home·Taylors Island 21669·4276 Bay Shore Rd, Taylors Island, MD 21669

Last confirmed 3 days ago

4276 Bay Shore Rd, Taylors Island, MD 21669

2 bd · 1 ba · 1,248 sqft · built 1970 · Taylors Island · SINGLE_FAMILY·source listing ↗

$425,000

rent, three ways

OnePercent model (vv1)$1,981/mo

wide honest range — HUD/comp anchors · $1,140–$1,981

HUD Fair Market Rent · 21669 · 2BR$1,140/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Dorchester

Flood risk indexRelatively Moderate FEMA NRI

Median household income$116,500

Median area rent—

Median home value$468,000

the verdict

0.47%⚠vs 1.0% target

Unverified — model rent disagrees with HUD/comps

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

$425,000

0.47% · unverified

Intrinsic value · income approach

$545,542

22% 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.