product

markets

method

1590 Crystal Lake Rd, Deposit, NY 13754 — $400,000 · 4bd · ~0.5% rule | OnePercent

1590 Crystal Lake Rd, Deposit, NY 13754

$400,000

Home·Deposit 13754·1590 Crystal Lake Rd, Deposit, NY 13754

Confirmed 2 days ago

1590 Crystal Lake Rd, Deposit, NY 13754

4 bd · 1.5 ba · 1,330 sqft · built 2020 · Deposit · SINGLE_FAMILY·source listing ↗

$400,000

rent, three ways

OnePercent model (vv1)$2,060/mo

p10–p90 confidence band

HUD Fair Market Rent · 13754 · 4BR

$1,580/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Delaware

Flood risk indexRelatively Moderate FEMA NRI

Median household income$61,000

Median area rent$759/mo

Median home value$132,400

the verdict

0.52%vs 1.0% target

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

$400,000

0.52% · rent $2,060

Intrinsic value · income approach

$255,755

56% above 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.