10 Kellogg Rd, Essex, VT 05452

1 bd · 1 ba · 728 sqft · built 2006 · Essex · CONDOS·source listing ↗

$210,000

$220,000 first listed

seller intel

Price cut

−4.5%

from $220,000

Motivation score

25/100

OnePercent model (vv1)$1,645/mo

p10–p90 confidence band

HUD Fair Market Rent · 05452 · 1BR$1,600/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Chittenden

Flood risk indexRelatively Low FEMA NRI

Median household income$101,349

Median area rent$1,553/mo

Median home value$432,400

the verdict

0.78%vs 0.8% target

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

$210,000

0.78% · rent $1,645

Intrinsic value · income approach

$301,649

30% 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.