122 Hemlock Trl, Scotrun, PA 18355

4 bd · 1 ba · 1,020 sqft · built 1955 · Scotrun · SINGLE_FAMILY·source listing ↗

$179,999

rent, three ways

OnePercent model (vv1)$2,176/mo

p10–p90 confidence band

HUD Fair Market Rent · 18355 · 4BR

$2,900/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Monroe

Flood risk indexRelatively Low FEMA NRI

Median household income$96,364

Median area rent$1,716/mo

Median home value$297,600

the verdict

1.21%vs 1.0% target

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

$179,999

1.21% · rent $2,176

Intrinsic value · income approach

$215,618

17% 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.