product

markets

method

2043 Granite St, Philadelphia, PA 19124 — $80,000 · 3bd · ~1.7% rule | OnePercent

2043 Granite St, Philadelphia, PA 19124

$80,000

Home·Philadelphia 19124·2043 Granite St, Philadelphia, PA 19124

Last confirmed 3 days ago

2043 Granite St, Philadelphia, PA 19124

3 bd · 1 ba · 1,036 sqft · built 1940 · Philadelphia · TOWNHOMES·source listing ↗

$80,000

rent, three ways

OnePercent model (vv1)$1,399/mo

p10–p90 confidence band

HUD Fair Market Rent · 19124 · 3BR$1,680/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$45,314

Median area rent$1,124/mo

Median home value$161,800

the verdict

1.75%vs 0.9% target

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

$80,000

1.75% · rent $1,399

Intrinsic value · income approach

$176,686

55% 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.