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

412-432 Broadway, Passaic, NJ 07055 — $250,000 · 2bd · ~0.9% rule | OnePercent

412-432 Broadway, Passaic, NJ 07055

$250,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Passaic 07055·412-432 Broadway, Passaic, NJ 07055

Last confirmed 4 days ago

412-432 Broadway, Passaic, NJ 07055

2 bd · 1 ba · Passaic · CONDOS·source listing ↗

$250,000

rent, three ways

OnePercent model (vv1)$2,134/mo

p10–p90 confidence band

HUD Fair Market Rent · 07055 · 2BR$1,890/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Passaic

Flood risk indexRelatively High FEMA NRI

Median household income$55,371

Median area rent$1,465/mo

Median home value$429,900

the verdict

0.85%vs 0.8% target

Modeled rent: $2,134/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: $325/molisting

Cap rate: 6.2%
Cash flow: +$29/mo
Cash-on-cash: 0.6%

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

$250,000

0.85% · rent $2,134

Intrinsic value · income approach

$403,956

38% 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