1121 Frank St,Roselle,NJ,07203

Investment Highlights

Investment property for sale in Roselle at 1121 Frank St, Roselle, NJ, 07203 listed at $554,000 pairs $4,460/mo rent with a $2,712/mo payment to leave $511/mo cash flow. Total monthly income runs $4,460/mo, and annual cash flow reaches $6,129/yr on $182,266 cash to close. Return on cash invested measures 23.42% in year one, and rental yield registers 9.66% at a $554,000 basis. Equity gained on principal adds $3,575/yr, and annual property appreciation at 5% supports $153,060 by year five. Five-year ROI tracks 122.9% and total cumulative return in cash totals $223,998. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,460/mo property income relative to a $2,712/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).