393 Wagner St, Waterloo, NY 13165

3 bd · 2 ba · 924 sqft · built 2026 · Waterloo · MOBILE·source listing ↗

$67,000

$72,000 first listed

seller intel

Price cut

−6.9%

from $72,000

Motivation score

41/100

OnePercent model (vv1)$1,733/mo

p10–p90 confidence band

HUD Fair Market Rent · 13165 · 3BR$1,550/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Seneca

Flood risk indexRelatively Moderate FEMA NRI

Median household income$59,981

Median area rent$929/mo

Median home value$121,600

the verdict

2.59%vs 1.2% target

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

$67,000

2.59% · rent $1,733

Intrinsic value · income approach

$136,800

51% 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.