product

markets

method

31 Prospect St, Elizabeth City, NJ 07201 — $575,000 · 5bd · ~0.7% rule | OnePercent

31 Prospect St, Elizabeth City, NJ 07201

$575,000

Home·Elizabeth City 07201·31 Prospect St, Elizabeth City, NJ 07201

Last confirmed 3 days ago

31 Prospect St, Elizabeth City, NJ 07201

5 bd · 3 ba · Elizabeth City · MULTI_FAMILY·source listing ↗

$575,000

rent, three ways

OnePercent model (vv1)$3,895/mo

p10–p90 confidence band

HUD Fair Market Rent · 07201 · 5BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Union

Flood risk indexRelatively Moderate FEMA NRI

Median household income$60,080

Median area rent$1,530/mo

Median home value$467,500

the verdict

0.68%vs 1.2% target

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

$575,000

0.68% · rent $3,895

Intrinsic value · income approach

$692,669

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.