304 Goffle Rd, Hawthorne, NJ 07506

3 bd · 1 ba · 1,376 sqft · built 1953 · Hawthorne · SINGLE_FAMILY·source listing ↗

$535,000

$540,000 first listed

seller intel

Price cut

−0.9%

from $540,000

Motivation score

9/100

OnePercent model (vv1)$3,397/mo

p10–p90 confidence band

HUD Fair Market Rent · 07506 · 3BR$2,880/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Passaic

Flood risk indexRelatively Moderate FEMA NRI

Median household income$110,237

Median area rent$1,830/mo

Median home value$533,700

the verdict

0.63%vs 1.0% target

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

$535,000

0.63% · rent $3,397

Intrinsic value · income approach

$586,202

9% 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.