product

markets

method

10534 Baltimore National Pike, Myersville, MD 21773 — $1,000,000 · 3bd · ~0.3% rule | OnePercent

10534 Baltimore National Pike, Myersville, MD 21773

$1,000,000

Home·Myersville 21773·10534 Baltimore National Pike, Myersville, MD 21773

Last confirmed 3 days ago

10534 Baltimore National Pike, Myersville, MD 21773

3 bd · 2.5 ba · 2,850 sqft · built 2019 · Myersville · SINGLE_FAMILY·source listing ↗

$1,000,000

rent, three ways

OnePercent model (vv1)$3,166/mo

p10–p90 confidence band

HUD Fair Market Rent · 21773 · 3BR$2,390/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Frederick

Flood risk indexVery Low FEMA NRI

Median household income$161,908

Median area rent$1,731/mo

Median home value$544,400

the verdict

0.32%vs 1.0% target

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

$1,000,000

0.32% · rent $3,166

Intrinsic value · income approach

$712,434

40% above 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.