3028 N 4th St, Philadelphia, PA 19133

3 bd · 1 ba · 1,008 sqft · built 1920 · Philadelphia · TOWNHOMES·source listing ↗

$100,000

rent, three ways

OnePercent model (vv1)$1,397/mo

p10–p90 confidence band

HUD Fair Market Rent · 19133 · 3BR$1,530/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$31,034

Median area rent$1,004/mo

Median home value$89,500

the verdict

1.40%vs 0.9% target

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

$100,000

1.40% · rent $1,397

Intrinsic value · income approach

$156,478

36% 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.