122 W 39th St APT B2, Bayonne, NJ, 07002 | $197/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

122 W 39th St APT B2, Bayonne, NJ, 07002 | $197/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
885 sft

19 Koolidge Ct #A, Somerset, NJ, 08873

1 Bed
1 Bath
856 sft

70 W 32nd St APT 4D, Bayonne, NJ, 07002

4 Bed
2 Bath
1433 sft

77 Carlton Ave, Piscataway, NJ, 08854

1 Bed
1 Bath
832 sft

73 Ford Ave, Milltown, NJ, 08850

Nearby investment properties with comparable prices

1 Bed
1 Bath
711 sft

22 W Roselle Ave #B, Roselle Park, NJ, 07204

1 Bed
1 Bath
- sft

641 Cricket Ln, Woodbridge, NJ, 07095

3 Bed
2 Bath
- sft

108 Lane B, Hazlet, NJ, 07730

1 Bed
1 Bath
- sft

47 Gramercy Gdns BUILDING 47-B, Middlesex, NJ, 08846

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Bayonne at 122 W 39th St APT B2, Bayonne, NJ, 07002 generates $2,086/mo in rent and, after a $1,297/mo payment, leaves $197/mo in cash flow. Total monthly income is $2,086/mo, and annual cash flow is $2,366/yr on $87,848 invested. Return on cash invested sits at 22.6% in year one, and rental yield is 9.45% on a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 118.57% and total cumulative return in cash sums $104,163. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,086/mo property income rather than buyer’s personal income.

Condo

Built in N/A

N/A lot

$N/A/sqft

No HOA

More details about the property

Location, Location, Location! Timeless & Highly Sought-After On The Park Condominium In The Heart Of Bayonne! This Bright & Airy Second-Floor Unit Is A True Rare Find A Sun-Drenched Gem That Exudes Character, Elegance & Style From The Moment You Turn The Key & Open. Perfectly Positioned In A Prime Location Of The Building With Direct Park Views, This Manhattan-Inspired Layout Delivers Sophistication Without The Manhattan Price Tag! Mint Condition Throughout With Soaring High Ceilings, Custom Crown Moldings & Trim Throughout, Newer Floors, And An Inviting Atmosphere Filled With Natural Light At Each Turn. Enjoy An Updated Kitchen Featuring Premium Appliances, Custom Cabinetry, Granite Countertops, And A Classic Subway Tile Backsplash The Perfect Blend Of Timeless Design And Modern Functionality. The Open-Concept Floor Plan Flows Seamlessly Into A Formal Foyer And Spacious Living/Dining Area With Hardwood Floors, High Ceilings, Ample Storage & Surrounded By Large Picture Windows On The Entire Level! The King-Size Primary Bedroom Boasts Double Windows Overlooking The Park And Beautiful Natural Light Throughout. The Designer Full Bath Offers A Cast-Iron Tub, Custom Tile Work, And Built-Ins. This Boutique Building Radiates An Upper East Side Feel With Its Original Brick Facade, Custom Tile Lobby, Marble Staircases, Solid Wood Doors, And Classic Light Fixtures Blending Old-World Charm With Modern-Day Comforts. Bonus Amenities Include A Laundry Room, Fitness Room, Private Storage, And A Common Backyard For Residents To Relax Or Entertain. Heat, Water & Hot Water Included In HOA With Low Taxes! A True Turn-Key Opportunity In A Prime Location Where Charm Meets Convenience. A Must See!

Neighborhood Data

Neighborhood data shown for ZIP Code: 07002, Bayonne, NJ area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	32,613 (100%)
Owner Occupied HU	10,099 (31.0%)
Renter Occupied HU	19,657 (60.3%)
Vacant Housing Units	2,857 ( 8.8%)
Median Home Value	$518,170
Average Home Value	$570,338