78 Harman St, Brooklyn, NY 11221

1 bd · 1 ba · 663 sqft · built 2025 · Brooklyn · CONDOS·source listing ↗

$655,000

$1,150,000 first listed

seller intel

Price cut

−43.0%

from $1,150,000

Motivation score

50/100

OnePercent model (vv1)$5,847/mo

p10–p90 confidence band

HUD Fair Market Rent · 11221 · 1BR$2,880/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Kings

Flood risk indexRelatively Low FEMA NRI

Median household income$85,736

Median area rent$2,139/mo

Median home value$1,090,100

the verdict

0.89%vs 0.8% target

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

$655,000

0.89% · rent $5,847

Intrinsic value · income approach

$1,275,678

49% 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.