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 Middlesex at 122 Osceola Ave, Middlesex, NJ, 08846 offers $4,270/mo rent that, after a $2,884/mo payment, leaves $70/mo cash flow. Total monthly income is $4,270/mo, and annual cash flow is $839/yr on $193,880 cash. Return on cash invested measures 20.49% in year one, and rental yield stands at 8.7% at a $589,300 entry. Equity gained on principal adds $3,803/yr while 5% annual appreciation compounds into $162,813 by year five. Five-year ROI records 107.17% and total cumulative return in cash reaches $207,780. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,270/mo property income versus a $2,884/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1960
7,941 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 08846, Middlesex, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,620 (100%) |
| Owner Occupied HU | 3,793 (67.5%) |
| Renter Occupied HU | 1,660 (29.5%) |
| Vacant Housing Units | 167 ( 3.0%) |
| Median Home Value | $455,549 |
| Average Home Value | $512,040 |
Residential
5,466
Single Family
5,024
Multi-Family
442
Businesses
699
Date | Event | Price |
|---|---|---|
| 2025-04-01 | Listed for sale | $589,300 |
| 2000-11-30 | Sold | $190,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-02 | $10496.30 | 5.04% | $453,600 | N/A |
| 2023-04-02 | $9992.81 | 9.93% | $453,600 | 393.58% |
| 2022-04-02 | $9089.83 | 2.61% | $91,900 | N/A |
Listed by: Dawn M. Tunison • COLDWELL BANKER REALTY
Mls Name: All Jersey MLS
Mls Provider:
Mls ID: #2511210R
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 2025, 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.
