11 Northland Rd, Edgewood, NM 87015

3 bd · 2 ba · 1,941 sqft · built 2004 · Edgewood · SINGLE_FAMILY·source listing ↗

$330,000

rent, three ways

OnePercent model (vv1)$2,619/mo

point estimate — add comps for a band

HUD Fair Market Rent · 87015 · 3BR$1,990/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Santa Fe

Flood risk indexRelatively Moderate FEMA NRI

Median household income$79,904

Median area rent$950/mo

Median home value$289,900

the verdict

0.79%vs 1.0% target

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

$330,000

0.79% · rent $2,619

Intrinsic value · income approach

$450,549

27% 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.