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

129 Smith St, Newark, NJ 07106 — $267,400 · 3bd · ~0.9% rule | OnePercent

129 Smith St, Newark, NJ 07106

$267,400

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Newark 07106·129 Smith St, Newark, NJ 07106

Last confirmed 4 days ago

129 Smith St, Newark, NJ 07106

3 bd · 1 ba · built 1887 · Newark · SINGLE_FAMILY·source listing ↗

$267,400

rent, three ways

OnePercent model (vv1)$2,507/mo

p10–p90 confidence band

HUD Fair Market Rent · 07106 · 3BR$2,430/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Essex

Flood risk indexRelatively Low FEMA NRI

Median household income$53,440

Median area rent$1,242/mo

Median home value$355,400

the verdict

0.94%vs 1.0% target

Modeled rent: $2,507/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: —listing

Cap rate: 7.0%
Cash flow: +$211/mo
Cash-on-cash: 4.1%

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

$267,400

0.94% · rent $2,507

Intrinsic value · income approach

$434,167

38% 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