20109 35th Ave, Bayside, NY 11361

2 bd · 1 ba · 1,050 sqft · built 1949 · Bayside · COOP·source listing ↗

$320,000

rent, three ways

OnePercent model (vv1)$2,711/mo

p10–p90 confidence band

HUD Fair Market Rent · 11361 · 2BR$3,600/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Queens

Flood risk indexRelatively Low FEMA NRI

Median household income$105,932

Median area rent$2,347/mo

Median home value$918,700

the verdict

0.85%vs 0.7% target

wide confidence band

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

$320,000

0.85% · rent $2,711

Intrinsic value · income approach

$657,170

51% 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.