450 Brandy Dr, Crystal Lake, IL 60014

3 bd · 1 ba · 1,344 sqft · built 1979 · Crystal Lake · CONDOS·source listing ↗

$187,500

rent, three ways

OnePercent model (vv1)$2,404/mo

p10–p90 confidence band

HUD Fair Market Rent · 60014 · 3BR

$2,330/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

McHenry

Flood risk indexRelatively Moderate FEMA NRI

Median household income$109,016

Median area rent$1,471/mo

Median home value$323,800

the verdict

1.28%vs 0.8% target

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

$187,500

1.28% · rent $2,404

Intrinsic value · income approach

$327,169

43% 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.