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

27 Gracie Rd, East Hanover, NJ 07936 — $540,000 · 3bd · ~0.7% rule | OnePercent

27 Gracie Rd, East Hanover, NJ 07936

$540,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·East Hanover 07936·27 Gracie Rd, East Hanover, NJ 07936

Last confirmed 3 days ago

27 Gracie Rd, East Hanover, NJ 07936

3 bd · 2 ba · built 1995 · East Hanover · CONDOS·source listing ↗

$540,000

rent, three ways

OnePercent model (vv1)$3,563/mo

p10–p90 confidence band

HUD Fair Market Rent · 07936 · 3BR$4,140/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Morris

Flood risk indexRelatively High FEMA NRI

Median household income$149,583

Median area rent$2,711/mo

Median home value$702,800

the verdict

0.66%vs 0.8% target

Modeled rent: $3,563/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: $376/molisting

Cap rate: 4.7%
Cash flow: $627/mo
Cash-on-cash: -6.1%

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

$540,000

0.66% · rent $3,563

Intrinsic value · income approach

$672,942

20% 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