28 Merrimack St, Hudson, NH 03051

4 bd · 1 ba · 1,269 sqft · built 1932 · Hudson · SINGLE_FAMILY·source listing ↗

$275,000

rent, three ways

OnePercent model (vv1)$3,319/mo

p10–p90 confidence band

HUD Fair Market Rent · 03051 · 4BR$2,960/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hillsborough

Flood risk indexRelatively Low FEMA NRI

Median household income$124,213

Median area rent$1,735/mo

Median home value$438,900

the verdict

1.21%vs 1.0% target

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

$275,000

1.21% · rent $3,319

Intrinsic value · income approach

$605,267

55% 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.