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 Edgewater at 1111 River Rd UNIT E-03, Edgewater, NJ, 07020 uses $119,307 cash to close to unlock $2,571/yr annual cash flow and $214/mo monthly cash flow. Total monthly income runs $3,598/mo, and a $1,762/mo payment keeps the spread at $214/mo. Purchase price stands at $359,900, and rental yield measures 12% with $3,598/mo rent. Return on cash invested shows 22.06% in year one, and 5% annual appreciation builds toward $99,434 over five years. Five-year ROI reaches 118.64% and total cumulative return in cash records $141,542. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,598/mo property income covering a $1,762/mo payment rather than investor’s personal income.
Condo
Built in 1973
3.63 Acres lot
$N/A/sqft
$818 monthly HOA
Neighborhood data shown for ZIP Code: 07020, Edgewater, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,338 (100%) |
| Owner Occupied HU | 2,578 (35.1%) |
| Renter Occupied HU | 4,135 (56.4%) |
| Vacant Housing Units | 625 ( 8.5%) |
| Median Home Value | $847,464 |
| Average Home Value | $933,297 |
Residential
7,398
Single Family
2,466
Multi-Family
4,932
Businesses
590
Date | Event | Price |
|---|---|---|
| 2025-02-09 | Listed for sale | $359,900 |
| 2003-12-17 | Sold | $220,000 |
| 2001-03-02 | Sold | $31,899 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-18 | $4514.35 | 4.27% | $284,100 | 4.80% |
| 2023-02-18 | $4329.47 | -7.29% | $271,100 | -6.42% |
| 2022-02-18 | $4669.96 | -9.92% | $289,700 | 25.90% |
Listed by: John S. Joyce • Exp Realty, Llc
Mls Name: GSMLS
Mls Provider:
Mls ID: #3945182
Disclaimer: The data relating to real estate for sale on this website comes in part from the IDX Program of Garden State Multiple Listing Service, L.L.C. Real estate listings held by other brokerage firms are marked as IDX Listing. Information deemed reliable but not guaranteed. Copyright 2025 Garden State Multiple Listing Service, L.L.C. All rights reserved. Notice: The dissemination of listings on this website does not constitute the consent required by N.J.A.C. 11:5.6.1 (n) for the advertisement of listings exclusively for sale by another broker. Any such consent must be obtained in writing from the listing broker.
