124 Pelhamdale Ave, Pelham, NY 10803

1 bd · 1 ba · 700 sqft · built 1900 · Pelham · COOP·source listing ↗

$225,000

rent, three ways

OnePercent model (vv1)$2,618/mo

p10–p90 confidence band

HUD Fair Market Rent · 10803 · 1BR$3,070/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Westchester

Flood risk indexRelatively Moderate FEMA NRI

Median household income$215,208

Median area rent$2,308/mo

Median home value$978,600

the verdict

1.16%vs 0.7% target

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

$225,000

1.16% · rent $2,618

Intrinsic value · income approach

$509,122

56% 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.