272 Egolf Dr, Rahway, NJ 07065

3 bd · 1.5 ba · built 1973 · Rahway · SINGLE_FAMILY·source listing ↗

$430,000

rent, three ways

OnePercent model (vv1)$2,900/mo

p10–p90 confidence band

HUD Fair Market Rent · 07065 · 3BR$2,960/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Union

Flood risk indexRelatively Moderate FEMA NRI

Median household income$91,461

Median area rent$1,845/mo

Median home value$386,400

the verdict

0.67%vs 1.0% target

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

$430,000

0.67% · rent $2,900

Intrinsic value · income approach

$464,759

7% 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.