81 Edge Rock Dr, Drums, PA 18222

4 bd · 2 ba · 2,065 sqft · Drums · SINGLE_FAMILY·source listing ↗

$175,000

rent, three ways

OnePercent model (vv1)$2,764/mo

p10–p90 confidence band

HUD Fair Market Rent · 18222 · 4BR$2,340/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Luzerne

Flood risk indexRelatively Low FEMA NRI

Median household income$108,581

Median area rent$1,610/mo

Median home value$241,000

the verdict

1.58%vs 1.0% target

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

$175,000

1.58% · rent $2,764

Intrinsic value · income approach

$355,206

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.