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

128 Hagedorn Mills Rd, Broadalbin, NY 12025 — $75,000 · 2bd · ~1.8% rule | OnePercent

128 Hagedorn Mills Rd, Broadalbin, NY 12025

$75,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Broadalbin 12025·128 Hagedorn Mills Rd, Broadalbin, NY 12025

Last confirmed 3 days ago

128 Hagedorn Mills Rd, Broadalbin, NY 12025

2 bd · 1 ba · Broadalbin · MOBILE·source listing ↗

$75,000

rent, three ways

OnePercent model (vv1)$1,341/mo

p10–p90 confidence band

HUD Fair Market Rent · 12025 · 2BR$1,340/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Fulton

Flood risk indexRelatively Low FEMA NRI

Median household income$74,352

Median area rent$904/mo

Median home value$219,000

the verdict

1.79%vs 1.2% target

Modeled rent: $1,341/morent estimate
Property tax: —listing
Insurance: $1,725/yrstate avg
HOA: Nonelisting

Cap rate: 13.7%
Cash flow: +$478/mo
Cash-on-cash: 33.3%

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

$75,000

1.79% · rent $1,341

Intrinsic value · income approach

$216,655

65% 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