159 Park Ln, Tannersville, NY 12485

4 bd · 2.5 ba · 2,820 sqft · built 2026 · Tannersville · SINGLE_FAMILY·source listing ↗

$1,300,000

rent, three ways

OnePercent model (vv1)$3,540/mo

p10–p90 confidence band

HUD Fair Market Rent · 12485 · 4BR$2,100/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Greene

Flood risk indexRelatively Moderate FEMA NRI

Median household income$67,165

Median area rent$950/mo

Median home value$316,700

the verdict

0.27%vs 1.0% target

wide confidence band

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

$1,300,000

0.27% · rent $3,540

Intrinsic value · income approach

$547,305

138% above 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.