400 Fifth Ave, New York, NY 10018

1 bd · 1.5 ba · 988 sqft · built 2013 · New York · CONDOS·source listing ↗

$1,650,000

rent, three ways

OnePercent model (vv1)$11,169/mo

wide honest range — HUD/comp anchors · $3,880–$11,169

HUD Fair Market Rent · 10018 · 1BR$3,880/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

New York

Flood risk indexRelatively Moderate FEMA NRI

Median household income$145,958

Median area rent$3,501/mo

Median home value$1,044,800

the verdict

0.68%⚠vs 0.8% target

Unverified — model rent disagrees with HUD/comps

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

$1,650,000

0.68% · unverified

Intrinsic value · income approach

$3,003,809

45% 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.