Skip to main content
Loading page

14107

ZIPSAFMR
Niagara County, NY
Loading Investment Score

ZIP Investment Score

-- 

095130300
BRFMR
Eff. Rent
0 BR$1,030$1,030
1 BR$1,050$1,050
2 BR$1,240$1,240
3 BR$1,510$1,510
4 BR$1,720$1,720
5 BR$1,978Not available
6 BR$2,275Not available
7 BR$2,616Not available
8 BR$3,008Not available

Purchase Price Calculator

Maximum purchase price
$122,347

Cost breakdown

+Likely effective rent$1,240
HUD FMRUsed$1,240
Market rentN/A
Est. payment standardN/A
-Principal and interest-$619
Loan amount$97,878
Down payment$24,469
Rate6.50%
Term30 years
-Operating costs-$421
Property taxes-$122
Insurance-$175
Utilities$0
HOA$0
Management-$124
=Target cash flow+$200
Calculation mode

Hold period projections

Annual appreciation rate
3-year hold
+$20,114(82.2% ROI)
Projected value
$131,754
Return breakdown
Property appreciation+$9,407
Loan principal paid down+$3,507
Rental cash flow+$7,200
5-year hold
+$34,331(140.3% ROI)
Projected value
$138,424
Return breakdown
Property appreciation+$16,077
Loan principal paid down+$6,253
Rental cash flow+$12,000
10-year hold
+$73,168(299.0% ROI)
Projected value
$156,615
Return breakdown
Property appreciation+$34,268
Loan principal paid down+$14,901
Rental cash flow+$24,000

Public Housing Authority

Loading Public Housing Authority

Rolodex

Loading Rolodex

Market Alignment

Not enough rental comps in this area to determine how FMR aligns with current market rates.

Historical
FY 2023-2027
FMR
FY2027
Property value
--
Tax rate
--
Mortgage rate
--

ZIP 14107 fair market rent, FY 2027

For FY 2027, HUD's Small Area Fair Market Rent for a two-bedroom unit in ZIP 14107 (Model City, NY) is $1,240 a month. That is up 5.1% from $1,180 in FY 2026. Model City is in the Buffalo-Cheektowaga, NY MSA, where HUD requires housing authorities to set voucher payment standards by ZIP code using Small Area FMRs. Among 27 ZIP codes in Niagara County, 14107 is tied for the 12th-highest two-bedroom rent (county range $1,010–$2,130). The median county two-bedroom FMR in New York is $1,385, so ZIP 14107 is 10% below it.

FY 2027 rent by bedroom

FY 2027 fair market rent by bedroom for 14107
BedroomsFY 2027Change90–110% range
Studio$1,030+6.2%$927–$1,133
1BR$1,050+5.0%$945–$1,155
2BR$1,240+5.1%$1,116–$1,364
3BR$1,510+4.9%$1,359–$1,661
4BR$1,720+4.9%$1,548–$1,892

Fair market rent history, FY 2023–2027

Fair market rent by fiscal year for 14107
Fiscal yearStudio1BR2BR3BR4BR
FY 2027$1,030$1,050$1,240$1,510$1,720
FY 2026$970$1,000$1,180$1,440$1,640
FY 2025$860$900$1,050$1,290$1,450
FY 2024$840$880$1,030$1,260$1,420
FY 2023$770$810$950$1,160$1,310

Two-bedroom rent in nearby Niagara County ZIP codes

FY 2027 two-bedroom Small Area FMR by ZIP code
ZIP code2 bedroomvs. 14107
14092$1,330+7.3%
14094$1,310+5.6%
14095$1,2400.0%
14098$1,260+1.6%
14103$1,190−4.0%
14105$1,010−18.5%
14107Current$1,240—
14108$1,130−8.9%
14109$1,330+7.3%
14120$1,340+8.1%
14126$1,2400.0%
14131$1,180−4.8%

Questions about ZIP 14107 rents

How much will Section 8 pay for a two-bedroom in ZIP 14107?

Housing authorities set voucher payment standards, normally between 90% and 110% of the FMR. With a two-bedroom FMR of $1,240, that basic range is $1,116 to $1,364 a month. The voucher pays the lower of the payment standard or the gross rent, minus the tenant's share, which is usually about 30% of adjusted monthly income. Confirm the local housing authority's current schedule before underwriting.

Which HUD fair market rent area is ZIP 14107 in?

ZIP 14107 is in the Buffalo-Cheektowaga, NY MSA. HUD requires Small Area FMRs in this area, so payment standards are set by ZIP code.

How much did fair market rent change in ZIP 14107 for FY 2027?

The two-bedroom FMR rose 5.1%, from $1,180 in FY 2026 to $1,240 in FY 2027. Since FY 2023 it has risen 30.5%.

When do FY 2027 fair market rents take effect?

HUD's FY 2027 fair market rents took effect on October 1, 2026. When FMRs change, housing authorities generally have up to three months to bring payment standards back within 90% to 110% of the new FMR.

Source: HUD FY 2027 Small Area Fair Market Rents and area FMRs. Payment-standard ranges are 90% to 110% of FMR, HUD's basic range, not a housing authority's published schedule. How payment standards are set