product

markets

method

31 Bradley Ct, Staten Island, NY 10314 — $399,000 · 1bd · ~0.6% rule | OnePercent

31 Bradley Ct, Staten Island, NY 10314

$399,000

Home·Staten Island 10314·31 Bradley Ct, Staten Island, NY 10314

Last confirmed 3 days ago

31 Bradley Ct, Staten Island, NY 10314

1 bd · 1 ba · 902 sqft · built 1991 · Staten Island · CONDOS·source listing ↗

$399,000

rent, three ways

OnePercent model (vv1)$2,368/mo

p10–p90 confidence band

HUD Fair Market Rent · 10314 · 1BR$2,640/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Richmond

Flood risk indexRelatively Low FEMA NRI

Median household income$104,613

Median area rent$1,802/mo

Median home value$682,300

the verdict

0.59%vs 0.8% target

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

$399,000

0.59% · rent $2,368

Intrinsic value · income approach

$541,161

26% 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.