325 Lansing St, Herkimer, NY 13350

3 bd · 1.5 ba · 1,164 sqft · built 1920 · Herkimer · SINGLE_FAMILY·source listing ↗

$114,900

rent, three ways

OnePercent model (vv1)$2,165/mo

p10–p90 confidence band

HUD Fair Market Rent · 13350 · 3BR$1,370/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Herkimer

Flood risk indexRelatively Moderate FEMA NRI

Median household income$56,157

Median area rent$820/mo

Median home value$136,800

the verdict

1.88%vs 1.0% target

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

$114,900

1.88% · rent $2,165

Intrinsic value · income approach

$156,815

27% 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.