product

markets

method

4326 N Pershing Dr, Arlington, VA 22203 — $272,000 · 1bd · ~0.7% rule | OnePercent

4326 N Pershing Dr, Arlington, VA 22203

$272,000

Home·Arlington 22203·4326 N Pershing Dr, Arlington, VA 22203

Last confirmed 3 days ago

4326 N Pershing Dr, Arlington, VA 22203

1 bd · 1 ba · 666 sqft · built 1940 · Arlington · CONDOS·source listing ↗

$272,000

rent, three ways

OnePercent model (vv1)$2,012/mo

p10–p90 confidence band

HUD Fair Market Rent · 22203 · 1BR$2,730/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Arlington

Flood risk indexRelatively Low FEMA NRI

Median household income$140,135

Median area rent$2,416/mo

Median home value$826,800

the verdict

0.74%vs 0.8% target

wide confidence band

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

$272,000

0.74% · rent $2,012

Intrinsic value · income approach

$469,524

42% 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.