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% |
Investment property for sale in Hopatcong at 11 Idalroy Trl, Hopatcong, NJ, 07843 listed at $599,000 pairs $4,800/mo rent with a $2,932/mo payment to leave $530/mo cash flow. Total monthly income runs $4,800/mo, and annual cash flow reaches $6,363/yr on $197,071 cash to close. Return on cash invested measures 23.29% in year one, and rental yield registers 9.62% at a $599,000 basis. Equity gained on principal adds $3,865/yr, and annual property appreciation at 5% supports $165,493 by year five. Five-year ROI tracks 122.19% and total cumulative return in cash totals $240,802. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,800/mo property income relative to a $2,932/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1950
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07843, Hopatcong, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,156 (100%) |
| Owner Occupied HU | 4,090 (79.3%) |
| Renter Occupied HU | 636 (12.3%) |
| Vacant Housing Units | 430 ( 8.3%) |
| Median Home Value | $371,959 |
| Average Home Value | $444,328 |
Residential
4,851
Single Family
4,842
Multi-Family
9
Businesses
136
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sami Pala • Realty One Group Legend
Mls Name: GSMLS
Mls ID: #3985488
