RentalCalcs
ToolsMarket MapMy DealsPricingBlog
RentalCalcs

Professional real estate investment calculators to help you analyze deals faster and make confident investment decisions.

Product

  • Tools
  • Market Map
  • Pricing
  • Blog
  • About

Top Markets

  • Maricopa County, AZ
  • Harris County, TX
  • San Diego County, CA
  • Miami-Dade County, FL
  • Dallas County, TX
  • Clark County, NV
  • Cook County, IL
  • Tarrant County, TX
  • Wayne County, MI
  • Orange County, CA
  • Browse All Markets →

Legal

  • Terms of Service
  • Privacy Policy
  • Contact

© 2026 RentalCalcs. All rights reserved.

Market MapNew JerseyPassaic

Passaic County

New JerseyPopulation: 519,986New York, NY Metro
51
/100
Hold
#531 of 1,000 counties
#15 in New Jersey (21 counties)
Analysis by RentalCalcs Research·Independent data + algorithm-driven scoring
Updated May 12, 2026Sources: Zillow ZHVI, Zillow ZORI, US Census ACS, Tax Foundation

Market Snapshot

$592,192
Median Home Price
153% above national median
$2,298/mo
Median Rent
52% above national median
4.66%
Rent-to-Price Ratio
Top 79% nationally
-$1,611
Est. Monthly Cash Flow
With 20% down at 6.9% rate

Passaic market analysis

Passaic County sits firmly on the appreciation end of the cash-flow versus appreciation spectrum, and the numbers leave little ambiguity about which side of that line it's on. At a median home price of $592,192 and median rent of $2,298, the gross rent-to-price ratio is 0.466%, or roughly 4.66% annualized. That translates to a 3.03% cap rate, which in most markets signals a price-driven asset where you're betting on price growth rather than income. Year-over-year home price appreciation of 4.13% partially validates that bet, and the appreciation score of 83 out of 100 reflects a market where equity accumulation is the real return driver. Cash flow, by contrast, is deeply negative under a conventional underwrite: at 6.85% on a 20% down purchase, the monthly mortgage alone is $3,104, estimated expenses add another $804, and with $2,298 in rent coming in, you're looking at a cash-flow deficit of roughly $1,611 per month. That's a cash-on-cash return of negative 14.19%, which is not a rounding error or a marginal miss, it's a structural feature of the market.

The investor this market suits is an appreciation buyer who either has substantial reserves to carry negative cash flow, intends to occupy part of the property, or is underwriting a longer hold with a view toward rent growth closing some of the gap over time. A pure cash-flow buyer has no business here at current prices and rates. A value-add operator could potentially improve the story, but the math requires either a deep discount to the median purchase price or a significant rent-uplift thesis, since the base case at $592,192 already produces a 3.03% cap rate. The affordability index of 30 out of 100 and the median household income of $84,465 against a $592,192 median home price suggest the ownership market is stretched, which can support rental demand, but it also caps how aggressively rents can grow if tenant incomes are constrained.

Property taxes in New Jersey deserve their own line on every underwrite, and Passaic is no exception. Using the Tax Foundation 2024 state-average effective rate of 2.49%, a $592,192 purchase generates approximately $14,746 in annual property taxes. Add $1,244 in estimated annual insurance, and the combined monthly tax-and-insurance burden is $1,333 per month before you factor in mortgage, maintenance, or vacancy. At 2.49%, this is a very high rate by any national comparison, and it is the single largest non-mortgage carry cost in this market. It deserves serious attention in your underwrite. Note that this is a state-average estimate; actual county and township rates in Passaic vary, and some municipalities run higher than the state figure, so verifying the specific parcel-level rate before committing to a purchase is non-negotiable.

Passaic County's population of 519,986 provides a reasonably large and diverse renter pool, and its location within the broader New York metropolitan area means rental demand is anchored to one of the deepest labor markets in the country. Commuter access to Manhattan is a real factor in tenant demand, particularly for renters priced out of Bergen County or Hudson County. No specific economic anchor data was provided for this county, so the analysis stops there rather than speculating.

The primary risks here are concentration and carry. New Jersey's regulatory environment for landlords is materially more tenant-favorable than many states, lease enforcement and eviction timelines are longer than national averages, and rent control ordinances exist in several Passaic municipalities. Those are not abstract concerns when you're running a $1,611 monthly deficit and need consistent occupancy and rent collection to limit losses. Demographic risk is more muted given the county's scale, but the affordability index of 30 suggests limited room for tenant income growth to support rent increases without attrition.

Among the neighboring counties, Passaic offers the lowest median price of the group except for Union County ($614,241) and Hudson County ($617,352), but Hudson County is the standout on rent-to-price at 0.566% monthly versus Passaic's 0.466%, meaning Hudson comes closest to covering carry costs in this rate environment. Union County also beats Passaic on the rent-to-price ratio at 0.506% and carries a nearly identical overall score of 51. Bergen County and Monmouth County both carry higher prices and worse or comparable rent-to-price ratios, with Bergen at 0.453% and Monmouth at 0.464%. Somerset County splits the difference at 0.497%. If you're prioritizing the least-bad cash-flow position among New Jersey options, Hudson County is the more defensible choice. Choose Passaic over its neighbors only if you have a specific appreciation thesis tied to its relative price discount compared to Bergen or Monmouth, or if a particular submarket, property type, or value-add opportunity justifies the underwrite at a basis well below the county median.

Last analyzed May 12, 2026. Based on the latest available Zillow and Census data for Passaic County.

Scenario comparison

Same $2,298/mo rent assumption, 20% down, 6.85% rate. What changes is the acquisition price.
ScenarioPurchase priceMonthly cash flowCap rateCash-on-cash
75% of median
value-add or distressed
$444,144-$835/mo4.0%-9.8%
Median
typical MLS deal
$592,192-$1,611/mo3.0%-14.2%
125% of median
newer / premium
$740,240-$2,387/mo2.4%-16.8%

Price History

Historical data from Zillow ZHVI/ZORI

Quick Investment Calculator

20%
5%50%100%

Purchase

Purchase Price$592,192
Down Payment (20%)$118,438
Loan Amount$473,754
Interest Rate6.85%

Monthly Cash Flow

Gross Rent+$2,298
Monthly P&I-$3,104
Est. Expenses (35%)-$804
Net Cash Flow-$1,611/mo
3.0%
Cap Rate (all cash)
-14.2%
Cash-on-Cash Return
4.66%
Rent-to-Price Ratio
Negative leverage: At 6.85% rates, borrowing costs exceed the 3.0% cap rate. All-cash buyers may see better returns.

* Based on county median values. 35% expenses include taxes, insurance, maintenance, vacancy, and property management. Actual results vary by property.

Run Full AnalysisTry House Hack Strategy

Score Breakdown

Overall Investment Score
51/100
51
Cash Flow(30%)
40/100

Based on 4.66% rent-to-price ratio. Higher ratios indicate stronger cash flow potential.

Appreciation(25%)
83/100

Based on 4.1% YoY price growth. Moderate growth (3-8%) scores highest.

Stability(25%)
50/100

Population data not available.

Affordability(20%)
30/100

Price-to-income ratio of 7.0x. Lower ratios indicate more affordable markets.

Scores are calculated using real Zillow home value and rent data, Census population data, and economic indicators. The weighted average produces the overall investment score. Markets with missing rent data use estimated values based on regional averages.

Investment Outlook

Strengths

  • +Complete rent data available

Challenges

  • -Below-average rent-to-price ratio (4.66%)
  • -Negative cash flow at typical financing (-$1,611/mo)
  • -Negative leverage (cap rate 3.0% < mortgage rate 6.9%)
  • -High price-to-income ratio makes financing challenging

Economic Indicators

Population
519,986
Median Income
$84,465
vs $57,059 national est.
Unemployment Rate
—
Data pending
Price-to-Income
7.0x
Less affordable

Who this market fits

Best for
  • +Patient holders willing to accept negative carry for equity gains
  • +All-cash buyers: removing debt service flips the cap rate to actual yield
Skip if
  • −You need positive cash flow on day one at typical leverage
  • −You can't tolerate negative leverage (cap rate below mortgage rate today)
  • −You rely on FHA-style financing: prices are stretched relative to local incomes

Compare to Nearby Counties

CountyVerdict
SomersetNJ
53$640,205$2,6504.97%HoldView
BergenNJ
52$735,505$2,7744.53%HoldView
CurrentPassaicNJ
51$592,192$2,2984.66%Hold
UnionNJ
51$614,241$2,5905.06%HoldView
MonmouthNJ
50$733,160$2,8334.64%HoldView
HudsonNJ
48$617,352$2,9125.66%HoldView

The Bottom Line

HoldPassaic is a neutral market. Consider house hacking or targeting below-market deals.

Passaic County in New Jersey scores 51/100, ranking #531 of 1,000 US counties (top 70%). At 20% down and current rates, a median-priced rental loses about $1611/month; the 4.66% gross rent-to-price ratio doesn't survive debt service. The thesis here is appreciation, value-add, house hacking, or all-cash.

Monthly Cash Flow
$-1,611/mo
Cap Rate
3.0%
Cash-on-Cash
-14.2%

Related markets

Markets like Passaic with stronger cash flow

  • Hudson County for cash-flow rentals
  • Union County for cash-flow rentals
  • Somerset County for cash-flow rentals

Head-to-head comparisons

  • Passaic vs Union for rentals
  • Passaic vs Bergen for rentals
  • Passaic vs Monmouth for rentals
All counties in New Jersey →

Frequently asked questions

The average cap rate in Passaic County is 3.03%, which is relatively low and indicates limited cash flow potential for typical buy-and-hold investors in this market.

Ready to Analyze a Deal in Passaic?

Use our investment calculators to run detailed numbers on specific properties.

Single Family1-4 unit rentals, BRRRRHouse HackOwner-occupied strategyMultifamily5+ unit properties
Explore Other Markets