616 Swaggertown Rd, Glenville, NY 12302

5 bd · 2 ba · 2,696 sqft · built 1910 · Glenville · MULTI_FAMILY·source listing ↗

$279,900

rent, three ways

OnePercent model (vv1)$2,887/mo

p10–p90 confidence band

HUD Fair Market Rent · 12302 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Schenectady

Flood risk indexRelatively Low FEMA NRI

Median household income$98,163

Median area rent$1,247/mo

Median home value$255,700

the verdict

1.03%vs 1.2% target

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

$279,900

1.03% · rent $2,887

Intrinsic value · income approach

$395,462

29% 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.