70 Kemphurst Rd, Rochester, NY 14612

3 bd · 1.5 ba · 2,248 sqft · built 1940 · Rochester · SINGLE_FAMILY·source listing ↗

$159,900

rent, three ways

OnePercent model (vv1)$2,331/mo

p10–p90 confidence band

HUD Fair Market Rent · 14612 · 3BR$1,820/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$82,800

Median area rent$1,120/mo

Median home value$202,900

the verdict

1.46%vs 1.0% target

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

$159,900

1.46% · rent $2,331

Intrinsic value · income approach

$256,581

38% 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.