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

22 Center St, Closter, NJ 07624 — $1,129,000 · 3bd · ~0.4% rule | OnePercent

22 Center St, Closter, NJ 07624

$1,129,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Closter 07624·22 Center St, Closter, NJ 07624

Last confirmed 3 days ago

22 Center St, Closter, NJ 07624

3 bd · 2.5 ba · Closter · SINGLE_FAMILY·source listing ↗

$1,129,000

rent, three ways

OnePercent model (vv1)$4,139/mo

p10–p90 confidence band

HUD Fair Market Rent · 07624 · 3BR$4,260/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$190,469

Median area rent$2,721/mo

Median home value$871,300

the verdict

0.37%vs 1.0% target

Modeled rent: $4,139/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: —listing

Cap rate: 2.1%
Cash flow: $3,751/mo
Cash-on-cash: -17.3%

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

$1,129,000

0.37% · rent $4,139

Intrinsic value · income approach

$899,236

26% 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