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

28 Masterson Ct, Waldwick, NJ 07463 — $899,000 · 4bd · ~0.5% rule | OnePercent

28 Masterson Ct, Waldwick, NJ 07463

$899,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Waldwick 07463·28 Masterson Ct, Waldwick, NJ 07463

Last confirmed 3 days ago

28 Masterson Ct, Waldwick, NJ 07463

4 bd · 3.5 ba · Waldwick · CONDOS·source listing ↗

$899,000

rent, three ways

OnePercent model (vv1)$4,668/mo

p10–p90 confidence band

HUD Fair Market Rent · 07463 · 4BR$4,810/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Bergen

Flood risk indexRelatively Moderate FEMA NRI

Median household income$177,962

Median area rent$3,446/mo

Median home value$588,500

the verdict

0.52%vs 0.8% target

Modeled rent: $4,668/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: —listing

Cap rate: 3.5%
Cash flow: $1,950/mo
Cash-on-cash: -11.3%

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

$899,000

0.52% · rent $4,668

Intrinsic value · income approach

$813,842

10% 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.

Unlock with Pro