product

markets

method

3939 Wyalusing Ave, Philadelphia, PA 19104 — $90,000 · 2bd · ~1.8% rule | OnePercent

3939 Wyalusing Ave, Philadelphia, PA 19104

$90,000

Home·Philadelphia 19104·3939 Wyalusing Ave, Philadelphia, PA 19104

Last confirmed 3 days ago

3939 Wyalusing Ave, Philadelphia, PA 19104

2 bd · 1 ba · 784 sqft · built 1930 · Philadelphia · TOWNHOMES·source listing ↗

$90,000

rent, three ways

OnePercent model (vv1)$1,584/mo

p10–p90 confidence band

HUD Fair Market Rent · 19104 · 2BR

$1,800/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$38,814

Median area rent$1,364/mo

Median home value$266,600

the verdict

1.76%vs 0.9% target

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

$90,000

1.76% · rent $1,584

Intrinsic value · income approach

$232,979

61% 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.