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

302 Pine St, Haworth, NJ 07641 — $3,350,000 · 6bd · ~0.2% rule | OnePercent

302 Pine St, Haworth, NJ 07641

$3,350,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Haworth 07641·302 Pine St, Haworth, NJ 07641

Last confirmed 3 days ago

302 Pine St, Haworth, NJ 07641

6 bd · 5.5 ba · Haworth · SINGLE_FAMILY·source listing ↗

$3,350,000

rent, three ways

OnePercent model (vv1)$6,161/mo

p10–p90 confidence band

HUD Fair Market Rent · 07641 · 6BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Bergen

Flood risk indexVery Low FEMA NRI

Median household income$236,765

Median area rent$3,501/mo

Median home value$845,300

the verdict

0.18%vs 1.0% target

Modeled rent: $6,161/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: —listing

Cap rate: 0.5%
Cash flow: $15,645/mo
Cash-on-cash: -24.4%

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

$3,350,000

0.18% · rent $6,161

Intrinsic value · income approach

$1,788,794

87% above 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