19 Dallas Ter, Waterbury, CT 06705

2 bd · 1 ba · 882 sqft · built 1986 · Waterbury · CONDOS·source listing ↗

$150,000

rent, three ways

OnePercent model (vv1)$1,616/mo

p10–p90 confidence band

HUD Fair Market Rent · 06705 · 2BR$1,730/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Naugatuck Valley

Flood risk indexRelatively Moderate FEMA NRI

Median household income$53,954

Median area rent$1,261/mo

Median home value$202,400

the verdict

1.08%vs 0.8% target

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

$150,000

1.08% · rent $1,616

Intrinsic value · income approach

$216,645

31% 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.