10 Hilldale RdPine BrookNJ07058
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Pine Brook rentals match the income profile of 10 Hilldale Rd, Pine Brook, NJ, 07058. Listed at $799,900, gross rent is $6,673/mo and net cash flow is $972/mo, a 10.01% yield well above national averages. DSCR 1.86 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $220,998 by year five with $7,367/yr in annual principal reduction, projecting $369,082 in total cumulative return.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 6.2% |
| Monthly Cash Flow | $972 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $6,673 |
| Total Monthly Debt Service | $5,383 |
| DSCR Ratio | 1.24x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1966
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07058, Pine Brook, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,672 (100%) |
| Owner Occupied HU | 1,160 (43.4%) |
| Renter Occupied HU | 995 (37.2%) |
| Vacant Housing Units | 517 (19.3%) |
| Median Home Value | $701,412 |
| Average Home Value | $722,425 |
Housing Distribution
Address Breakdown
Residential
1,984
Single Family
1,984
Multi-Family
0
Businesses
403
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1966
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07058, Pine Brook, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,672 (100%) |
| Owner Occupied HU | 1,160 (43.4%) |
| Renter Occupied HU | 995 (37.2%) |
| Vacant Housing Units | 517 (19.3%) |
| Median Home Value | $701,412 |
| Average Home Value | $722,425 |
Housing Distribution
Address Breakdown
Residential
1,984
Single Family
1,984
Multi-Family
0
Businesses
403
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Samantha Lee Barnett • Compass New Jersey, Llc
Mls Name: GSMLS
Mls ID: #3988699