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

120 John F Kennedy Blvd, Bayonne, NJ 07002 — $365,000 · 4bd · ~1% rule | OnePercent

120 John F Kennedy Blvd, Bayonne, NJ 07002

$365,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Bayonne 07002·120 John F Kennedy Blvd, Bayonne, NJ 07002

Last confirmed 4 days ago

120 John F Kennedy Blvd, Bayonne, NJ 07002

4 bd · 3 ba · Bayonne · MULTI_FAMILY·source listing ↗

$365,000

rent, three ways

OnePercent model (vv1)$3,584/mo

p10–p90 confidence band

HUD Fair Market Rent · 07002 · 4BR$3,480/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Hudson

Flood risk indexRelatively Moderate FEMA NRI

Median household income$83,887

Median area rent$1,682/mo

Median home value$460,100

the verdict

0.98%vs 1.2% target

Modeled rent: $3,584/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: —listing

Cap rate: 7.5%
Cash flow: +$449/mo
Cash-on-cash: 6.4%

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

$365,000

0.98% · rent $3,584

Intrinsic value · income approach

$697,270

48% 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