5424 85th Ave, Hyattsville, MD 20784

2 bd · 1 ba · 831 sqft · built 1963 · Hyattsville · CONDOS·source listing ↗

$160,000

rent, three ways

OnePercent model (vv1)$1,722/mo

p10–p90 confidence band

HUD Fair Market Rent · 20784 · 2BR$1,990/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Prince George's

Flood risk indexVery Low FEMA NRI

Median household income$86,509

Median area rent$1,791/mo

Median home value$369,900

the verdict

1.08%vs 0.8% target

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

$160,000

1.08% · rent $1,722

Intrinsic value · income approach

$254,141

37% 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.