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 New Brunswick at 1 Spring St UNIT 1205, New Brunswick, NJ, 08901 listed at $449,900 pairs $3,896/mo rent with a $2,202/mo payment to leave $543/mo cash flow. Total monthly income runs $3,896/mo, and annual cash flow reaches $6,512/yr on $149,142 cash to close. Return on cash invested measures 24.28% in year one, and rental yield registers 10.39% at a $449,900 basis. Equity gained on principal adds $2,903/yr, and annual property appreciation at 5% supports $124,299 by year five. Five-year ROI tracks 127.91% and total cumulative return in cash totals $190,774. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,896/mo property income relative to a $2,202/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2006
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 08901, New Brunswick, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,186 (100%) |
| Owner Occupied HU | 3,152 (17.3%) |
| Renter Occupied HU | 12,900 (70.9%) |
| Vacant Housing Units | 2,134 (11.7%) |
| Median Home Value | $390,987 |
| Average Home Value | $438,988 |
Residential
16,374
Single Family
11,765
Multi-Family
4,609
Businesses
1,520
Date | Event | Price |
|---|---|---|
| 2025-07-10 | Sold | $449,900 |
| 2025-06-11 | Contingent | $449,900 |
| 2025-06-02 | Listed for sale | $449,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $11117.66 | 2.99% | $424,500 | N/A |
| 2023-10-09 | $10795.04 | 2.17% | $424,500 | N/A |
| 2022-10-09 | $10565.81 | 0.40% | $424,500 | N/A |
Listed by: June J. Fulton • COLDWELL BANKER REALTY
Mls Name: All Jersey MLS
Mls Provider:
Mls ID: #2513892R
Disclaimer: The data relating to real estate for sale on this web-site comes in part from the Internet Listing Display database of the CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC. Real estate listings held by brokerage firms other than this site-owner are marked with the ILD logo. The CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC does not warrant the accuracy, quality, reliability, suitability, completeness, usefulness or effectiveness of any information provided. Copyright 2025, CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC All rights reserved The CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC retains all rights, title and interest in and to its trademarks, service marks and copyrighted material. The information being provided is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify properties the consumer may be interested in purchasing or renting.
