product

markets

method

531 Wilson Bridge Dr, Oxon Hill, MD 20745 — $125,000 · 2bd · ~1.6% rule | OnePercent

531 Wilson Bridge Dr, Oxon Hill, MD 20745

$125,000

Home·Oxon Hill 20745·531 Wilson Bridge Dr, Oxon Hill, MD 20745

Last confirmed 3 days ago

531 Wilson Bridge Dr, Oxon Hill, MD 20745

2 bd · 1 ba · 894 sqft · built 1966 · Oxon Hill · CONDOS·source listing ↗

$125,000

rent, three ways

OnePercent model (vv1)$1,986/mo

p10–p90 confidence band

HUD Fair Market Rent · 20745 · 2BR$1,760/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$75,236

Median area rent$1,634/mo

Median home value$375,700

the verdict

1.59%vs 0.8% target

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

$125,000

1.59% · rent $1,986

Intrinsic value · income approach

$263,665

53% 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.