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% |
Rental property for sale in Edison at 1202 Timber Oaks Rd, Edison, NJ, 08820 priced at $525,000 converts $3,426/mo rent into after a $2,570/mo obligation. Total monthly income equals $3,426/mo. Return on cash invested prints 17.86% in year one, and rental yield reads 7.83% against a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation compiles into $145,048 by year five. Five-year ROI reaches 93.07% and total cumulative return in cash sums $160,761. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,426/mo property income covering a $2,570/mo payment, not borrower’s personal income.
Townhouse
Built in 1986
1,533 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 08820, Edison, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,533 (100%) |
| Owner Occupied HU | 10,021 (74.0%) |
| Renter Occupied HU | 3,149 (23.3%) |
| Vacant Housing Units | 363 ( 2.7%) |
| Median Home Value | $668,355 |
| Average Home Value | $727,673 |
Residential
13,552
Single Family
13,147
Multi-Family
405
Businesses
722
Date | Event | Price |
|---|---|---|
| 2024-08-24 | Listed for sale | $525,000 |
| 2016-08-29 | Sold | $342,000 |
| 2016-06-20 | Price change | $359,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-16 | $7590.69 | -0.04% | $133,100 | N/A |
| 2022-10-16 | $7593.36 | 0.39% | $133,100 | N/A |
| 2021-10-16 | $7564.07 | 0.96% | $133,100 | N/A |
Listed by: Bhakthi Asrani • PREMIUMONEREALTY
Mls Name: All Jersey MLS
Mls Provider:
Mls ID: #2502676R
Disclaimer: The data relating to real estate for sale on this web-site comes in part from the Internet Listing Display database of the CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC. Real estate listings held by brokerage firms other than this site-owner are marked with the ILD logo. The CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC does not warrant the accuracy, quality, reliability, suitability, completeness, usefulness or effectiveness of any information provided. Copyright 2024, CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC All rights reserved The CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC retains all rights, title and interest in and to its trademarks, service marks and copyrighted material. The information being provided is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify properties the consumer may be interested in purchasing or renting.
