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 New Brunswick at 1215 Edpas Rd, New Brunswick, NJ, 08901 generates $2,322/mo in rent and, after a $925/mo payment, leaves $975/mo in cash flow. Total monthly income is $2,322/mo, and annual cash flow is $11,699/yr on $62,654 invested. Return on cash invested sits at 38.58% in year one, and rental yield is 14.74% on a $189,000 entry. Equity gained on principal adds $1,220/yr, while 5% annual appreciation builds toward $52,217 over five years. Five-year ROI reaches 204.19% and total cumulative return in cash sums $127,930. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,322/mo property income rather than buyer’s personal income.
Condo
Built in 1986
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 08901, New Brunswick, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,186 (100%) |
| Owner Occupied HU | 3,152 (17.3%) |
| Renter Occupied HU | 12,900 (70.9%) |
| Vacant Housing Units | 2,134 (11.7%) |
| Median Home Value | $390,987 |
| Average Home Value | $438,988 |
Residential
16,374
Single Family
11,765
Multi-Family
4,609
Businesses
1,520
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kim Primus • Re/Max Diamond Realtors
Mls Name: GSMLS
Mls ID: #3987879
