102 Harrison St #A-8BellevilleNJ07109
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 Belleville at 102 Harrison St #A-8, Belleville, NJ, 07109 uses $122,655 cash to close to unlock $3,176/yr annual cash flow and $265/mo monthly cash flow. Total monthly income runs $2,902/mo, and a $1,811/mo payment keeps the spread at $265/mo. Purchase price stands at $370,000, and rental yield measures 9.41% with $2,902/mo rent. Return on cash invested shows 22.5% in year one, and 5% annual appreciation builds toward $102,224 over five years. Five-year ROI reaches 117.96% and total cumulative return in cash records $144,689. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,902/mo property income covering a $1,811/mo payment rather than investor’s personal income.
Condo
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07109, Belleville, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,919 (100%) |
| Owner Occupied HU | 7,493 (50.2%) |
| Renter Occupied HU | 6,796 (45.6%) |
| Vacant Housing Units | 630 ( 4.2%) |
| Median Home Value | $443,402 |
| Average Home Value | $487,879 |
Housing Distribution
Address Breakdown
Residential
13,696
Single Family
11,188
Multi-Family
2,508
Businesses
887
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Malgorzata Blok • United Real Estate
Mls Name: NJMLS
Mls ID: #25041977