product

markets

method

5959 Elsinore St, Philadelphia, PA 19120 — $89,000 · 3bd · ~1.7% rule | OnePercent

5959 Elsinore St, Philadelphia, PA 19120

$89,000

Home·Philadelphia 19120·5959 Elsinore St, Philadelphia, PA 19120

Last confirmed 3 days ago

5959 Elsinore St, Philadelphia, PA 19120

3 bd · 1 ba · 1,042 sqft · built 1925 · Philadelphia · TOWNHOMES·source listing ↗

$89,000

rent, three ways

OnePercent model (vv1)$1,486/mo

p10–p90 confidence band

HUD Fair Market Rent · 19120 · 3BR

$1,760/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$54,000

Median area rent$1,252/mo

Median home value$155,500

the verdict

1.67%vs 0.9% target

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

$89,000

1.67% · rent $1,486

Intrinsic value · income approach

$176,203

49% 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.