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

1316 Richmond Rd, West Milford, NJ 07480 — $269,000 · 2bd · ~0.9% rule | OnePercent

1316 Richmond Rd, West Milford, NJ 07480

$269,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·West Milford 07480·1316 Richmond Rd, West Milford, NJ 07480

Last confirmed 3 days ago

1316 Richmond Rd, West Milford, NJ 07480

2 bd · 2 ba · West Milford · CONDOS·source listing ↗

$269,000

rent, three ways

OnePercent model (vv1)$2,330/mo

p10–p90 confidence band

HUD Fair Market Rent · 07480 · 2BR$2,020/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$132,676

Median area rent$1,484/mo

Median home value$379,900

the verdict

0.87%vs 0.8% target

Modeled rent: $2,330/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: $496/molisting

Cap rate: 6.4%
Cash flow: +$65/mo
Cash-on-cash: 1.3%

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

$269,000

0.87% · rent $2,330

Intrinsic value · income approach

$383,914

30% 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