209 Wawayanda Rd, Vernon, NJ 07422

2 bd · 1 ba · built 1950 · Vernon · SINGLE_FAMILY·source listing ↗

$325,000

rent, three ways

OnePercent model (vv1)$2,576/mo

p10–p90 confidence band

HUD Fair Market Rent · 07422 · 2BR

$2,390/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Sussex

Flood risk indexRelatively Low FEMA NRI

Median household income$108,722

Median area rent$2,425/mo

Median home value$295,000

the verdict

0.79%vs 1.0% target

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

$325,000

0.79% · rent $2,576

Intrinsic value · income approach

$375,754

14% 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.