Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Vernon at 1 Baltusrol Ct UNIT 3, Vernon, NJ, 07462 earns $89/mo cash flow from $2,520/mo rent with a $1,419/mo payment. Total monthly income totals $2,520/mo, and annual cash flow totals $1,063/yr on $96,098 capital. ROI tracks 21.02% on current figures, and rental yield reads 10.43% at a $289,888 purchase. Equity gained on principal adds $1,871/yr, and 5% annual appreciation supports $80,091 over five years. Five-year ROI reaches 111.67% and total cumulative return in cash sums $107,309. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,520/mo property income instead of your personal income.
Townhouse
Built in 1993
435.60 sqft lot
$N/A/sqft
$365 monthly HOA
Neighborhood data shown for ZIP Code: 07462, Vernon, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,484 (100%) |
| Owner Occupied HU | 2,256 (64.8%) |
| Renter Occupied HU | 731 (21.0%) |
| Vacant Housing Units | 497 (14.3%) |
| Median Home Value | $321,231 |
| Average Home Value | $329,901 |
Residential
2,973
Single Family
2,973
Multi-Family
0
Businesses
286
Date | Event | Price |
|---|---|---|
| 2025-02-17 | Listed for sale | $289,888 |
| 2015-10-14 | Sold | $115,000 |
| 2006-01-26 | Sold | $200,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-18 | $4587.02 | 2.21% | $176,900 | 11.12% |
| 2022-02-18 | $4487.85 | 3.55% | $159,200 | 15.45% |
| 2021-02-18 | $4334.20 | 23.04% | $137,900 | 16.86% |
Listed by: Peter Kontrafouris • Exp Realty, Llc
Mls Name: GSMLS
Mls Provider:
Mls ID: #3946260
Disclaimer: The data relating to real estate for sale on this website comes in part from the IDX Program of Garden State Multiple Listing Service, L.L.C. Real estate listings held by other brokerage firms are marked as IDX Listing. Information deemed reliable but not guaranteed. Copyright 2025 Garden State Multiple Listing Service, L.L.C. All rights reserved. Notice: The dissemination of listings on this website does not constitute the consent required by N.J.A.C. 11:5.6.1 (n) for the advertisement of listings exclusively for sale by another broker. Any such consent must be obtained in writing from the listing broker.
