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

161 Brookdale St, Maywood, NJ 07607 — $699,999 · 4bd · ~0.5% rule | OnePercent

161 Brookdale St, Maywood, NJ 07607

$699,999

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Maywood 07607·161 Brookdale St, Maywood, NJ 07607

Last confirmed 3 days ago

161 Brookdale St, Maywood, NJ 07607

4 bd · 2 ba · Maywood · SINGLE_FAMILY·source listing ↗

$699,999

rent, three ways

OnePercent model (vv1)$3,522/mo

p10–p90 confidence band

HUD Fair Market Rent · 07607 · 4BR$4,170/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Bergen

Flood risk indexRelatively Low FEMA NRI

Median household income$117,912

Median area rent$1,854/mo

Median home value$533,500

the verdict

0.50%vs 1.0% target

Modeled rent: $3,522/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: —listing

Cap rate: 3.3%
Cash flow: $1,628/mo
Cash-on-cash: -12.1%

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

$699,999

0.50% · rent $3,522

Intrinsic value · income approach

$625,283

12% 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