43 Elston Ct, Wanaque, NJ 07420

2 bd · 2 ba · built 2017 · Wanaque · CONDOS·source listing ↗

$499,000

rent, three ways

OnePercent model (vv1)$2,753/mo

p10–p90 confidence band

HUD Fair Market Rent · 07420 · 2BR$2,430/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$109,278

Median area rent$1,593/mo

Median home value$375,700

the verdict

0.55%vs 0.8% target

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

$499,000

0.55% · rent $2,753

Intrinsic value · income approach

$478,459

4% 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.