1127 N 3rd St, Philadelphia, PA 19123

3 bd · 2.5 ba · 1,749 sqft · built 1920 · Philadelphia · TOWNHOMES·source listing ↗

$325,000

rent, three ways

OnePercent model (vv1)$2,772/mo

point estimate — add comps for a band

HUD Fair Market Rent · 19123 · 3BR$2,770/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Philadelphia

Flood risk indexRelatively Moderate FEMA NRI

Median household income$102,106

Median area rent$1,740/mo

Median home value$539,500

the verdict

0.85%vs 0.9% target

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

$325,000

0.85% · rent $2,772

Intrinsic value · income approach

$581,059

44% 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.