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

121 Elmwood Ave, Marmora, NJ 08223 — $640,000 · 3bd · ~0.4% rule | OnePercent

121 Elmwood Ave, Marmora, NJ 08223

$640,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Marmora 08223·121 Elmwood Ave, Marmora, NJ 08223

Last confirmed 3 days ago

121 Elmwood Ave, Marmora, NJ 08223

3 bd · 2 ba · Marmora · SINGLE_FAMILY·source listing ↗

$640,000

rent, three ways

OnePercent model (vv1)$2,599/mo

p10–p90 confidence band

HUD Fair Market Rent · 08223 · 3BR$2,890/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Cape May

Flood risk indexRelatively Moderate FEMA NRI

Median household income$107,131

Median area rent$1,656/mo

Median home value$420,300

the verdict

0.41%vs 1.0% target

Modeled rent: $2,599/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: Nonelisting

Cap rate: 2.4%
Cash flow: $1,975/mo
Cash-on-cash: -16.1%

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

$640,000

0.41% · rent $2,599

Intrinsic value · income approach

$472,985

35% 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