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

7 Sugar Loaf Ct, Vernon, NJ 07462 — $189,000 · 1bd · ~1% rule | OnePercent

7 Sugar Loaf Ct, Vernon, NJ 07462

$189,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Vernon 07462·7 Sugar Loaf Ct, Vernon, NJ 07462

Last confirmed 3 days ago

7 Sugar Loaf Ct, Vernon, NJ 07462

1 bd · 1 ba · built 1984 · Vernon · CONDOS·source listing ↗

$189,000

rent, three ways

OnePercent model (vv1)$1,956/mo

p10–p90 confidence band

HUD Fair Market Rent · 07462 · 1BR$1,790/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Sussex

Flood risk indexRelatively Low FEMA NRI

Median household income$95,945

Median area rent$1,648/mo

Median home value$280,400

the verdict

1.03%vs 0.8% target

Modeled rent: $1,956/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: $440/molisting

Cap rate: 7.7%
Cash flow: +$261/mo
Cash-on-cash: 7.2%

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

$189,000

1.03% · rent $1,956

Intrinsic value · income approach

$241,154

22% 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