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

3219 Bayshore Ave, Brigantine, NJ 08203 — $259,000 · ~0.6% rule | OnePercent

3219 Bayshore Ave, Brigantine, NJ 08203

$259,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Brigantine 08203·3219 Bayshore Ave, Brigantine, NJ 08203

Last confirmed 3 days ago

3219 Bayshore Ave, Brigantine, NJ 08203

1 ba · Brigantine · CONDOS·source listing ↗

$259,000

rent, three ways

OnePercent model (vv1)$1,467/mo

p10–p90 confidence band

HUD Fair Market Rent · 08203 · $1,440/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Atlantic

Flood risk indexRelatively Moderate FEMA NRI

Median household income$97,250

Median area rent$1,517/mo

Median home value$524,800

the verdict

0.57%vs 0.8% target

Modeled rent: $1,467/morent estimate
Property tax: —listing
Insurance: $1,442/yrstate avg
HOA: $135/molisting

Cap rate: 3.6%
Cash flow: $539/mo
Cash-on-cash: -10.9%

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

$259,000

0.57% · rent $1,467

Intrinsic value · income approach

$425,701

39% 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.

Unlock with Pro