122 Weil Rd, Wingdale, NY 12594

2 bd · 1 ba · 1,378 sqft · built 1986 · Wingdale · SINGLE_FAMILY·source listing ↗

$314,900

rent, three ways

OnePercent model (vv1)$2,156/mo

p10–p90 confidence band

HUD Fair Market Rent · 12594 · 2BR

$1,720/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Dutchess

Flood risk indexRelatively Moderate FEMA NRI

Median household income$144,202

Median area rent$1,163/mo

Median home value$385,000

the verdict

0.68%vs 1.0% target

wide confidence band

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

$314,900

0.68% · rent $2,156

Intrinsic value · income approach

$339,064

7% 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.