113 W 96th St, Manhattan, NY 10025

3 bd · 1 ba · built 1915 · Manhattan · COOP·source listing ↗

$600,000

rent, three ways

OnePercent model (vv1)$5,565/mo

p10–p90 confidence band

HUD Fair Market Rent · 10025 · 3BR$3,830/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

New York

Flood risk indexRelatively Moderate FEMA NRI

Median household income$108,940

Median area rent$2,084/mo

Median home value$1,106,900

the verdict

0.93%vs 0.7% target

wide confidence band

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

$600,000

0.93% · rent $5,565

Intrinsic value · income approach

$1,311,355

54% 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.