22 Faith Dr, Hampton Bays, NY 11946

3 bd · 2 ba · 1,314 sqft · built 1995 · Hampton Bays · SINGLE_FAMILY·source listing ↗

$875,000

rent, three ways

OnePercent model (vv1)$8,209/mo

p10–p90 confidence band

HUD Fair Market Rent · 11946 · 3BR

$3,760/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Suffolk

Flood risk indexRelatively Low FEMA NRI

Median household income$133,918

Median area rent$2,380/mo

Median home value$737,400

the verdict

0.94%vs 1.0% target

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

$875,000

0.94% · rent $8,209

Intrinsic value · income approach

$1,243,388

30% 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.