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% |
Rental property for sale in Warren at 1 Dock Watch Hollow Rd, Warren, NJ, 07059 priced at $1,200,000 converts $4,090/mo rent into after a $5,873/mo obligation. Total monthly income equals $4,090/mo. Return on cash invested prints 6.6% in year one, and rental yield reads 4.09% against a $1,200,000 entry. Equity gained on principal adds $7,743/yr, while 5% annual appreciation compiles into $331,538 by year five. Five-year ROI reaches 32.6% and total cumulative return in cash sums $126,755. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,090/mo property income covering a $5,873/mo payment, not borrower’s personal income.
Single Family
Built in 2019
2.34 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07059, Warren, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,064 (100%) |
| Owner Occupied HU | 5,162 (85.1%) |
| Renter Occupied HU | 539 ( 8.9%) |
| Vacant Housing Units | 363 ( 6.0%) |
| Median Home Value | $955,093 |
| Average Home Value | $1,050,335 |
Residential
6,026
Single Family
5,915
Multi-Family
111
Businesses
656
Date | Event | Price |
|---|---|---|
| 2025-03-26 | Listing removed | $1,200,000 |
| 2025-01-28 | Price change | $1,200,000 |
| 2024-09-28 | Listed for sale | $1,050,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-21 | $21192.14 | 1.67% | $1,153,000 | 7.21% |
| 2023-05-21 | $20843.19 | 46.51% | $1,075,500 | 51.86% |
| 2022-05-21 | $14226.83 | N/A | $708,200 | 3.34% |
Listed by: Carla Ferreira • Rosa Agency
Mls Name: GSMLS
Mls Provider:
Mls ID: #3964030
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.
