87 Winthrop St, Brooklyn, NY 11225

2 bd · 2 ba · 926 sqft · built 1910 · Brooklyn · CONDOS·source listing ↗

$1,075,000

rent, three ways

OnePercent model (vv1)$3,767/mo

p10–p90 confidence band

HUD Fair Market Rent · 11225 · 2BR

$2,900/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Kings

Flood risk indexRelatively Low FEMA NRI

Median household income$88,568

Median area rent$1,730/mo

Median home value$1,217,400

the verdict

0.35%vs 0.8% target

wide confidence band

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

$1,075,000

0.35% · rent $3,767

Intrinsic value · income approach

$1,075,000

0% 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.