3894 Solsville Rd, Madison, NY 13402

3 bd · 1 ba · 1,400 sqft · built 1900 · Madison · MULTI_FAMILY·source listing ↗

$69,000

seller intel

Motivation score

15/100

OnePercent model (vv1)$2,054/mo

point estimate — add comps for a band

HUD Fair Market Rent · 13402 · 3BR

$1,530/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Madison

Flood risk indexRelatively High FEMA NRI

Median household income$74,375

Median area rent$942/mo

Median home value$144,600

the verdict

2.98%vs 1.2% target

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

$69,000

2.98% · rent $2,054

Intrinsic value · income approach

$288,162

76% 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.