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

3rd St, Wayne, NJ 07420 — $169,000 · 2bd · ~1.5% rule | OnePercent

3rd St, Wayne, NJ 07420

$169,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Wayne 07420·3rd St, Wayne, NJ 07420

Last confirmed 3 days ago

3rd St, Wayne, NJ 07420

2 bd · 2 ba · Wayne · MOBILE·source listing ↗

$169,000

rent, three ways

OnePercent model (vv1)$2,556/mo

p10–p90 confidence band

HUD Fair Market Rent · 07420 · 2BR$2,430/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Passaic

Flood risk indexRelatively Moderate FEMA NRI

Median household income$109,278

Median area rent$1,593/mo

Median home value$375,700

the verdict

1.51%vs 1.2% target

Modeled rent: $2,556/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: —listing

Cap rate: 12.1%
Cash flow: +$845/mo
Cash-on-cash: 26.1%

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

$169,000

1.51% · rent $2,556

Intrinsic value · income approach

$444,325

62% 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