product

markets

method

5 Garden Ct, Roxbury Township, NJ 07876 — $385,000 · 2bd · ~0.7% rule | OnePercent

5 Garden Ct, Roxbury Township, NJ 07876

$385,000

Home·Roxbury Township 07876·5 Garden Ct, Roxbury Township, NJ 07876

Last confirmed 3 days ago

5 Garden Ct, Roxbury Township, NJ 07876

2 bd · 1.5 ba · built 1992 · Roxbury Township · CONDOS·source listing ↗

$385,000

rent, three ways

OnePercent model (vv1)$2,869/mo

p10–p90 confidence band

HUD Fair Market Rent · 07876 · 2BR

$3,100/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Morris

Flood risk indexRelatively Low FEMA NRI

Median household income$161,304

Median area rent$2,516/mo

Median home value$527,200

the verdict

0.75%vs 0.8% target

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

$385,000

0.75% · rent $2,869

Intrinsic value · income approach

$464,077

17% 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.