18 Brandywine Dr, Peapack, NJ 07977

3 bd · 3.5 ba · 3,045 sqft · Peapack · TOWNHOMES·source listing ↗

$1,564,000

rent, three ways

OnePercent model (vv1)$3,631/mo

p10–p90 confidence band

HUD Fair Market Rent · 07977 · 3BR$3,030/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Somerset

Flood risk indexRelatively Moderate FEMA NRI

Median household income$150,875

Median area rent—

Median home value$870,600

the verdict

0.23%vs 0.9% target

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

$1,564,000

0.23% · rent $3,631

Intrinsic value · income approach

$1,446,760

8% 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.