100 Hillside TerraceIrvingtonNJ07111
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
Investment Highlights
Investment property for sale in Irvington at 100 Hillside Terrace, Irvington, NJ, 07111 earns $667/mo cash flow from $3,154/mo rent with a $1,708/mo payment. Total monthly income totals $3,154/mo, and annual cash flow totals $7,999/yr on $115,694 capital. ROI tracks 26.82% on current figures, and rental yield reads 10.84% at a $349,000 purchase. Equity gained on principal adds $2,252/yr, and 5% annual appreciation supports $96,422 over five years. Five-year ROI reaches 141.16% and total cumulative return in cash sums $163,308. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,154/mo property income instead of your personal income.
Single Family
Built in 1927
8,185 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07111, Irvington, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,548 (100%) |
| Owner Occupied HU | 6,122 (24.0%) |
| Renter Occupied HU | 17,048 (66.7%) |
| Vacant Housing Units | 2,378 ( 9.3%) |
| Median Home Value | $306,780 |
| Average Home Value | $400,813 |
Housing Distribution
Address Breakdown
Residential
20,242
Single Family
13,426
Multi-Family
6,816
Businesses
1,379
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Scott Shuman • Keller Williams Realty
Mls Name: GSMLS
Mls ID: #3975698