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

6 White Tail Ct, Hardyston, NJ 07460 — $975,000 · 5bd · ~0.4% rule | OnePercent

6 White Tail Ct, Hardyston, NJ 07460

$975,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Hardyston 07460·6 White Tail Ct, Hardyston, NJ 07460

Confirmed 2 days ago

6 White Tail Ct, Hardyston, NJ 07460

5 bd · 4 ba · built 1995 · Hardyston · SINGLE_FAMILY·source listing ↗

$975,000

rent, three ways

OnePercent model (vv1)$4,124/mo

p10–p90 confidence band

HUD Fair Market Rent · 07460 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Sussex

Flood risk indexRelatively Moderate FEMA NRI

Median household income$145,081

Median area rent—

Median home value$384,200

the verdict

0.42%vs 1.0% target

Modeled rent: $4,124/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: —listing

Cap rate: 2.6%
Cash flow: $2,830/mo
Cash-on-cash: -15.1%

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

$975,000

0.42% · rent $4,124

Intrinsic value · income approach

$601,513

62% above 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