33 Scott Dr, Malone, NY 12953

2 bd · 1 ba · 936 sqft · built 1953 · Malone · SINGLE_FAMILY·source listing ↗

$153,000

rent, three ways

OnePercent model (vv1)$1,716/mo

p10–p90 confidence band

HUD Fair Market Rent · 12953 · 2BR

$1,070/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Franklin

Flood risk indexRelatively Moderate FEMA NRI

Median household income$68,799

Median area rent$853/mo

Median home value$129,400

the verdict

1.12%vs 1.0% target

wide confidence band

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

$153,000

1.12% · rent $1,716

Intrinsic value · income approach

$168,536

9% 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.