product

markets

method

50 Davenport Ave, New Rochelle, NY 10805 — $129,850 · 1bd · ~1.8% rule | OnePercent

50 Davenport Ave, New Rochelle, NY 10805

$129,850

Home·New Rochelle 10805·50 Davenport Ave, New Rochelle, NY 10805

Last confirmed 3 days ago

50 Davenport Ave, New Rochelle, NY 10805

1 bd · 1 ba · 775 sqft · built 1955 · New Rochelle · COOP·source listing ↗

$129,850

rent, three ways

OnePercent model (vv1)$2,325/mo

p10–p90 confidence band

HUD Fair Market Rent · 10805 · 1BR$2,720/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Westchester

Flood risk indexRelatively Low FEMA NRI

Median household income$102,109

Median area rent$2,065/mo

Median home value$368,100

the verdict

1.79%vs 0.7% target

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

$129,850

1.79% · rent $2,325

Intrinsic value · income approach

$383,735

66% 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.