11 Dartmouth St, Edison, NJ, 08837 | $841/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

11 Dartmouth St, Edison, NJ, 08837 | $841/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1104 sft

104 Old Matawan Rd, Old Bridge, NJ, 08857

3 Bed
2 Bath
1351 sft

43 John St, Spotswood, NJ, 08884

3 Bed
1 Bath
- sft

82 Lee Ave, New Brunswick, NJ, 08901

2 Bed
3 Bath
1714 sft

81 Jamie Ct, Monmouth Junction, NJ, 08852

Nearby investment properties with comparable prices

3 Bed
1 Bath
- sft

596 Elizabeth Ave, Somerset, NJ, 08873

2 Bed
2 Bath
1104 sft

34 Almond Dr, Somerset, NJ, 08873

2 Bed
3 Bath
- sft

252 Wildflower Ln, Hillsborough, NJ, 08844

2 Bed
1 Bath
- sft

54 Cedar Ave, Highland Park, NJ, 08904

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Edison at 11 Dartmouth St, Edison, NJ, 08837 offers a 11.08% rental yield on a $399,900 purchase with $3,691/mo rent. Total monthly income registers $3,691/mo, and a $1,957/mo payment leaves $841/mo available for distribution. Annual cash flow reaches $10,091/yr on $132,567 to close, and return on cash invested stands at 27.52% in year one. Equity gained on principal adds $2,580/yr while 5% annual appreciation supports $110,485 over five years. Portfolio math shows five-year ROI at 144.88% and total cumulative return in cash at $192,068. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,691/mo property income against a $1,957/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1972

5,000 sqft lot

$N/A/sqft

No HOA

More details about the property

Don't miss this incredible opportunity to secure a prime piece of real estate! Located in a highly sought-after commuter location, this classic 3-bedroom, 1.bathroom ranch home is being sold as part of an estate sale and is ready for its next chapter. While the home needs updating and TLC, the sturdy bones and great location make it the perfect candidate for a full renovation. The expanded layout makes this ranch bigger than most and the unfinished basement with 1/4 bath offers opportunity to further expand the living space. Bring your vision, your contractor, or your weekend-warrior self to transform this into your dream home! Home will be sold in as-is condition.