product

markets

method

175 N Hudson St, Johnson City, NY 13790 — $129,000 · 3bd · ~1.3% rule | OnePercent

175 N Hudson St, Johnson City, NY 13790

$129,000

Home·Johnson City 13790·175 N Hudson St, Johnson City, NY 13790

Last confirmed 3 days ago

175 N Hudson St, Johnson City, NY 13790

3 bd · 1 ba · 1,248 sqft · built 1945 · Johnson City · SINGLE_FAMILY·source listing ↗

$129,000

rent, three ways

OnePercent model (vv1)$1,679/mo

p10–p90 confidence band

HUD Fair Market Rent · 13790 · 3BR$1,450/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Broome

Flood risk indexRelatively Moderate FEMA NRI

Median household income$59,045

Median area rent$1,027/mo

Median home value$127,200

the verdict

1.30%vs 1.0% target

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

$129,000

1.30% · rent $1,679

Intrinsic value · income approach

$182,901

29% 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.