Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

92 Horatio St, New York, NY 10014 — $795,000 · ~0.7% rule | OnePercent

92 Horatio St, New York, NY 10014

$795,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·New York 10014·92 Horatio St, New York, NY 10014

Last confirmed 3 days ago

92 Horatio St, New York, NY 10014

1 ba · built 1920 · New York · COOP·source listing ↗

$795,000

rent, three ways

OnePercent model (vv1)$5,621/mo

p10–p90 confidence band

HUD Fair Market Rent · 10014 · $3,800/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

New York

Flood risk indexVery High FEMA NRI

Median household income$176,395

Median area rent$3,123/mo

Median home value$1,284,100

the verdict

0.71%vs 0.7% target

Modeled rent: $5,621/morent estimate
Property tax: —listing
Insurance: $1,725/yrstate avg
HOA: $1,040/molisting

Cap rate: 5.2%
Cash flow: $587/mo
Cash-on-cash: -3.9%

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

$795,000

0.71% · rent $5,621

Intrinsic value · income approach

$1,602,925

50% 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.

Unlock with Pro