1825 Madison Ave, New York, NY 10035

2 bd · 1.5 ba · 817 sqft · built 2004 · New York · APARTMENT·source listing ↗

$549,000

rent, three ways

OnePercent model (vv1)$4,160/mo

p10–p90 confidence band

HUD Fair Market Rent · 10035 · 2BR$2,560/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$45,121

Median area rent$1,326/mo

Median home value$665,800

the verdict

0.76%vs 1.1% target

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

$549,000

0.76% · rent $4,160

Intrinsic value · income approach

$851,394

36% 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.