3404 N Judson St, Philadelphia, PA 19140

3 bd · 1 ba · 1,600 sqft · built 1925 · Philadelphia · TOWNHOMES·source listing ↗

$85,000

rent, three ways

OnePercent model (vv1)$1,678/mo

p10–p90 confidence band

HUD Fair Market Rent · 19140 · 3BR

$1,750/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Philadelphia

Flood risk indexRelatively High FEMA NRI

Median household income$36,226

Median area rent$1,172/mo

Median home value$107,300

the verdict

1.97%vs 0.9% target

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

$85,000

1.97% · rent $1,678

Intrinsic value · income approach

$172,034

51% 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.