1123 Thompson Ave,Roselle,NJ,07203

Investment Highlights

Investment property for sale in Roselle at 1123 Thompson Ave, Roselle, NJ, 07203 listed at $544,400 pairs $4,802/mo rent with a $2,665/mo payment to leave $921/mo cash flow. Total monthly income runs $4,802/mo, and annual cash flow reaches $11,054/yr on $179,108 cash to close. Return on cash invested measures 26.23% in year one, and rental yield registers 10.58% at a $544,400 basis. Equity gained on principal adds $3,513/yr, and annual property appreciation at 5% supports $150,408 by year five. Five-year ROI tracks 137.97% and total cumulative return in cash totals $247,120. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,802/mo property income relative to a $2,665/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).