4779 Airport Rd, Salisbury, MD 21804

3 bd · 1.5 ba · 1,012 sqft · built 1981 · Salisbury · SINGLE_FAMILY·source listing ↗

$164,900

rent, three ways

OnePercent model (vv1)$1,871/mo

p10–p90 confidence band

HUD Fair Market Rent · 21804 · 3BR

$1,970/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Wicomico

Flood risk indexRelatively Moderate FEMA NRI

Median household income$73,156

Median area rent$1,432/mo

Median home value$243,700

the verdict

1.13%vs 1.0% target

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

$164,900

1.13% · rent $1,871

Intrinsic value · income approach

$241,249

32% 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.