Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

72 Lake Dr, Wayne, NJ 07470 — $529,000 · 4bd · ~0.9% rule | OnePercent

72 Lake Dr, Wayne, NJ 07470

$529,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Wayne 07470·72 Lake Dr, Wayne, NJ 07470

Unconfirmed for 11 days — may no longer be available

72 Lake Dr, Wayne, NJ 07470

4 bd · 2 ba · Wayne · SINGLE_FAMILY·source listing ↗

$529,000

rent, three ways

OnePercent model (vv1)$4,571/mo

p10–p90 confidence band

HUD Fair Market Rent · 07470 · 4BR$4,140/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Passaic

Flood risk indexRelatively High FEMA NRI

Median household income$153,056

Median area rent$2,164/mo

Median home value$612,700

the verdict

0.86%vs 1.0% target

Modeled rent: $4,571/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: $40/molisting

Cap rate: 6.6%
Cash flow: +$216/mo
Cash-on-cash: 2.1%

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

$529,000

0.86% · rent $4,571

Intrinsic value · income approach

$765,550

31% 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.

Unlock with Pro