103 Nesbit TerIrvingtonNJ07111
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 103 Nesbit Ter, Irvington, NJ, 07111 uses $157,463 cash to close to unlock $6,914/yr annual cash flow and $576/mo monthly cash flow. Total monthly income runs $3,962/mo, and a $2,325/mo payment keeps the spread at $576/mo. Purchase price stands at $475,000, and rental yield measures 10.01% with $3,962/mo rent. Return on cash invested shows 24.3% in year one, and 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 127.64% and total cumulative return in cash records $200,983. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,962/mo property income covering a $2,325/mo payment rather than investor’s personal income.
Single Family
Built in 1910
3,920 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: Eric Guevara • Erealty
Mls Name: GSMLS
Mls ID: #4004689