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 Edison at 10 Willow Ave, Edison, NJ, 08817 generates $3,918/mo in rent and, after a $2,570/mo payment, leaves $176/mo in cash flow. Total monthly income is $3,918/mo, and annual cash flow is $2,106/yr on $172,725 invested. Return on cash invested sits at 21.28% in year one, and rental yield is 8.96% on a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation builds toward $145,048 over five years. Five-year ROI reaches 111.41% and total cumulative return in cash sums $192,429. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,918/mo property income rather than buyer’s personal income.
Single Family
Built in 1956
6,799 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 08817, Edison, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,827 (100%) |
| Owner Occupied HU | 9,145 (51.3%) |
| Renter Occupied HU | 7,817 (43.8%) |
| Vacant Housing Units | 865 ( 4.9%) |
| Median Home Value | $472,544 |
| Average Home Value | $492,607 |
Residential
17,393
Single Family
15,735
Multi-Family
1,658
Businesses
1,358
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: YUHMING TIEN • COLDWELL BANKER REALTY
Mls Name: All Jersey MLS
Mls ID: #2606390R
