24 Wilbur St, Rochester, NY 14611

3 bd · 2 ba · 1,733 sqft · built 1910 · Rochester · SINGLE_FAMILY·source listing ↗

$87,500

$119,900 first listed

seller intel

Price cut

−27.0%

from $119,900

Motivation score

55/100

OnePercent model (vv1)

$2,342/mo

p10–p90 confidence band

HUD Fair Market Rent · 14611 · 3BR$1,810/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Monroe

Flood risk indexRelatively Low FEMA NRI

Median household income$31,376

Median area rent$1,034/mo

Median home value$82,400

the verdict

2.68%vs 1.0% target

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

$87,500

2.68% · rent $2,342

Intrinsic value · income approach

$130,543

33% 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.