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

418 Martin St, Roselle, NJ 07203 — $540,000 · 4bd · ~0.7% rule | OnePercent

418 Martin St, Roselle, NJ 07203

$540,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Roselle 07203·418 Martin St, Roselle, NJ 07203

Last confirmed 3 days ago

418 Martin St, Roselle, NJ 07203

4 bd · 2 ba · Roselle · SINGLE_FAMILY·source listing ↗

$540,000

rent, three ways

OnePercent model (vv1)$3,660/mo

p10–p90 confidence band

HUD Fair Market Rent · 07203 · 4BR$2,900/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Union

Flood risk indexRelatively Low FEMA NRI

Median household income$92,762

Median area rent$1,567/mo

Median home value$379,900

the verdict

0.68%vs 1.0% target

Modeled rent: $3,660/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: —listing

Cap rate: 4.8%
Cash flow: $552/mo
Cash-on-cash: -5.3%

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

$540,000

0.68% · rent $3,660

Intrinsic value · income approach

$571,608

6% 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