1828 Green St, Philadelphia, PA 19130

1 bd · 1 ba · 547 sqft · built 2002 · Philadelphia · CONDOS·source listing ↗

$215,000

rent, three ways

OnePercent model (vv1)$1,705/mo

p10–p90 confidence band

HUD Fair Market Rent · 19130 · 1BR$2,110/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Philadelphia

Flood risk indexRelatively Moderate FEMA NRI

Median household income$112,037

Median area rent$1,867/mo

Median home value$491,800

the verdict

0.79%vs 0.8% target

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

$215,000

0.79% · rent $1,705

Intrinsic value · income approach

$309,991

31% 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.