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 Port Murray at 1 Wilson St, Port Murray, NJ, 07865 listed at $399,900 pairs $3,172/mo rent with a $1,957/mo payment to leave $322/mo cash flow. Total monthly income runs $3,172/mo, and annual cash flow reaches $3,863/yr on $132,567 cash to close. Return on cash invested measures 22.82% in year one, and rental yield registers 9.52% at a $399,900 basis. Equity gained on principal adds $2,580/yr, and annual property appreciation at 5% supports $110,485 by year five. Five-year ROI tracks 119.69% and total cumulative return in cash totals $158,672. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,172/mo property income relative to a $1,957/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2007
0.64 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07865, Port Murray, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,228 (100%) |
| Owner Occupied HU | 998 (81.3%) |
| Renter Occupied HU | 119 ( 9.7%) |
| Vacant Housing Units | 111 ( 9.0%) |
| Median Home Value | $446,897 |
| Average Home Value | $501,864 |
Residential
1,100
Single Family
1,100
Multi-Family
0
Businesses
57
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Erica Tattersall • Weichert Realtors
Mls Name: GSMLS
Mls ID: #3997375
