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 Port Reading at 11 1st St, Port Reading, NJ, 07064 generates $3,697/mo in rent and, after a $1,958/mo payment, leaves $846/mo in cash flow. Total monthly income is $3,697/mo, and annual cash flow is $10,148/yr on $132,600 invested. Return on cash invested sits at 27.56% in year one, and rental yield is 11.09% on a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 145.11% and total cumulative return in cash sums $192,412. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,697/mo property income rather than buyer’s personal income.
Single Family
Built in 1921
5,001 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07064, Port Reading, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,433 (100%) |
| Owner Occupied HU | 1,044 (72.9%) |
| Renter Occupied HU | 323 (22.5%) |
| Vacant Housing Units | 66 ( 4.6%) |
| Median Home Value | $475,499 |
| Average Home Value | $561,431 |
Residential
1,441
Single Family
1,364
Multi-Family
77
Businesses
92
Date | Event | Price |
|---|---|---|
| 2018-04-03 | Sold | $242,500 |
| 2017-12-11 | Pending sale | $258,500 |
| 2017-11-15 | Price change | $258,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $7317.79 | 2.22% | $62,900 | N/A |
| 2023-07-01 | $7158.65 | 2.57% | $62,900 | N/A |
| 2022-07-01 | $6979.38 | 0.83% | $62,900 | N/A |
Listed by: Suzanne Green • RE/MAX FIRST REALTY, INC.
Mls Name: All Jersey MLS
Mls Provider:
Mls ID: #2516186R
Disclaimer: The data relating to real estate for sale on this web-site comes in part from the Internet Listing Display database of the CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC. Real estate listings held by brokerage firms other than this site-owner are marked with the ILD logo. The CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC does not warrant the accuracy, quality, reliability, suitability, completeness, usefulness or effectiveness of any information provided. Copyright 2025, CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC All rights reserved The CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC retains all rights, title and interest in and to its trademarks, service marks and copyrighted material. The information being provided is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify properties the consumer may be interested in purchasing or renting.
