2128 35th St, Astoria, NY 11105

2 bd · 1 ba · 850 sqft · built 1923 · Astoria · COOP·source listing ↗

$275,000

rent, three ways

OnePercent model (vv1)$3,098/mo

p10–p90 confidence band

HUD Fair Market Rent · 11105 · 2BR$3,670/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Queens

Flood risk indexRelatively Low FEMA NRI

Median household income$102,012

Median area rent$2,245/mo

Median home value$1,081,200

the verdict

1.13%vs 0.7% target

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

$275,000

1.13% · rent $3,098

Intrinsic value · income approach

$862,471

68% 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.