123 Mountainside Dr, Randolph, NJ, 07869 | $656/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

123 Mountainside Dr, Randolph, NJ, 07869 | $656/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3372 sft

22 Hillandale Dr, Far Hills, NJ, 07931

4 Bed
4 Bath
- sft

2 Demott Dr, Whitehouse Station, NJ, 08889

4 Bed
4 Bath
4038 sft

6 Sierra Trl, Clinton, NJ, 08809

4 Bed
6 Bath
- sft

167 Douglas Rd, Far Hills, NJ, 07931

Nearby investment properties with comparable prices

3 Bed
3 Bath
- sft

601 Lindabury Ln, Califon, NJ, 07830

5 Bed
3 Bath
- sft

3 Wellington Dr, Long Valley, NJ, 07853

5 Bed
4 Bath
3384 sft

66 Leigh St, Clinton, NJ, 08809

4 Bed
2 Bath
- sft

1032 Carteret Rd, Bridgewater, NJ, 08807

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

Investment property for sale in Randolph at 123 Mountainside Dr, Randolph, NJ, 07869 listed at $775,000 pairs $6,180/mo rent with a $3,793/mo payment to leave $656/mo cash flow. Total monthly income runs $6,180/mo, and annual cash flow reaches $7,874/yr on $254,975 cash to close. Return on cash invested measures 23.15% in year one, and rental yield registers 9.57% at a $775,000 basis. Equity gained on principal adds $5,001/yr, and annual property appreciation at 5% supports $214,118 by year five. Five-year ROI tracks 121.43% and total cumulative return in cash totals $309,619. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,180/mo property income relative to a $3,793/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1970

1 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to this custom mid-century modern home located on one acre with a stunning "English style" garden and inground heated pool, your private outdoor oasis! This spacious 3 bedroom, 3.5 bath home has a lot to offer. The first level features an airy living room with vaulted beamed ceiling, brick fireplace and expansive views of the landscaped yard. The gourmet eat in kitchen has maple cabinets, granite countertops, Sub Zero refrigerator, induction cooktop and dual ovens. The dining room adjacent to the kitchen has sliding doors to the expansive deck. The first floor boasts a primary suite with large walk-in closet, ensuite bathroom with soaking tub and separate shower as well as direct access to a greenhouse for the keen gardener. The first level also includes a powder room and a den with sliding doors to a small deck. Up a few steps from the main level, the bonus room above the oversize two car garage features vaulted ceilings, clerestory windows, a walk in closet and sliding doors to the deck. Imagine the perfect space for your playroom, crafting room or home gym! The upper floor features a second bedroom suite with full bathroom and walk in closet along with an additional bedroom, a study and another full bath. The rooms are well proportioned with hardwood floors in most rooms. The full unfinished basement offers plenty of space for storage. With easy access to major highways and shopping and the excellent school system. HIGHEST AND BEST BY 3PM ON TUESDAY 9/2/25.

Neighborhood Data

Neighborhood data shown for ZIP Code: 07869, Randolph, NJ area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,544 (100%)
Owner Occupied HU	6,953 (72.9%)
Renter Occupied HU	2,335 (24.5%)
Vacant Housing Units	256 ( 2.7%)
Median Home Value	$681,085
Average Home Value	$728,556