86 Maple St, Dobbs Ferry, NY 10522

4 bd · 2 ba · 1,679 sqft · built 1880 · Dobbs Ferry · SINGLE_FAMILY·source listing ↗

$899,000

rent, three ways

OnePercent model (vv1)$5,246/mo

p10–p90 confidence band

HUD Fair Market Rent · 10522 · 4BR$4,790/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Westchester

Flood risk indexRelatively Low FEMA NRI

Median household income$165,417

Median area rent$2,369/mo

Median home value$765,500

the verdict

0.58%vs 1.0% target

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

$899,000

0.58% · rent $5,246

Intrinsic value · income approach

$916,160

2% 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.