1205 Burrows DriveStewartsvilleNJ08886
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 1205 Burrows Drive, Stewartsville, NJ, 08886 in Stewartsville hard to pass up. The 10.14% gross yield on a $425,000 purchase results in $3,590/mo in rent and $536/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.88). Annual cash flow of $6,433, five-year appreciation of $117,420, and $3,914/yr in equity build-up combine for a projected total cumulative return of $197,483.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.2% |
| Monthly Cash Flow | $536 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,590 |
| Total Monthly Debt Service | $2,885 |
| DSCR Ratio | 1.24x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1997
6,969 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 08886, Stewartsville, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,556 (100%) |
| Owner Occupied HU | 2,170 (84.9%) |
| Renter Occupied HU | 295 (11.5%) |
| Vacant Housing Units | 91 ( 3.6%) |
| Median Home Value | $470,919 |
| Average Home Value | $485,098 |
Housing Distribution
Address Breakdown
Residential
2,455
Single Family
2,455
Multi-Family
0
Businesses
113
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1997
6,969 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 08886, Stewartsville, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,556 (100%) |
| Owner Occupied HU | 2,170 (84.9%) |
| Renter Occupied HU | 295 (11.5%) |
| Vacant Housing Units | 91 ( 3.6%) |
| Median Home Value | $470,919 |
| Average Home Value | $485,098 |
Housing Distribution
Address Breakdown
Residential
2,455
Single Family
2,455
Multi-Family
0
Businesses
113
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices