105 Kelburn St, Buffalo, NY 14206

6 bd · 1 ba · 1,092 sqft · built 1900 · Buffalo · SINGLE_FAMILY·source listing ↗

$94,999

rent, three ways

OnePercent model (vv1)$1,638/mo

p10–p90 confidence band

HUD Fair Market Rent · 14206 · 6BR

—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Erie

Flood risk indexRelatively High FEMA NRI

Median household income$50,450

Median area rent$908/mo

Median home value$125,100

the verdict

1.72%vs 1.0% target

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

$94,999

1.72% · rent $1,638

Intrinsic value · income approach

$148,485

36% 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.