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

218 Irving Ave, Closter, NJ 07624 — $1,820,000 · 6bd · ~0.3% rule | OnePercent

218 Irving Ave, Closter, NJ 07624

$1,820,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Closter 07624·218 Irving Ave, Closter, NJ 07624

Last confirmed 3 days ago

218 Irving Ave, Closter, NJ 07624

6 bd · 4 ba · Closter · SINGLE_FAMILY·source listing ↗

$1,820,000

rent, three ways

OnePercent model (vv1)$5,777/mo

p10–p90 confidence band

HUD Fair Market Rent · 07624 · 6BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Bergen

Flood risk indexRelatively Low FEMA NRI

Median household income$190,469

Median area rent$2,721/mo

Median home value$871,300

the verdict

0.32%vs 1.0% target

Modeled rent: $5,777/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: —listing

Cap rate: 1.7%
Cash flow: $6,675/mo
Cash-on-cash: -19.1%

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

$1,820,000

0.32% · rent $5,777

Intrinsic value · income approach

$1,255,224

45% 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