123 Vail RdColumbiaNJ07832
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
Investment Highlights
Rental property for sale in Columbia at 123 Vail Rd, Columbia, NJ, 07832 priced at $649,900 pairs $4,418/mo rent with after a $3,181/mo payment. Total monthly income equals $4,418/mo. Return on cash invested is 18.86% in year one, and rental yield stands at 8.16% on a $649,900 basis. Equity gained on principal adds $4,194/yr, and 5% annual appreciation accumulates to $179,555 by year five. Five-year ROI measures 98.41% and total cumulative return in cash reaches $210,426. For financing, Ziffy Mortgage’s DSCR program evaluates $4,418/mo property income against a $3,181/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2001
4.23 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07832, Columbia, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,648 (100%) |
| Owner Occupied HU | 1,337 (81.1%) |
| Renter Occupied HU | 179 (10.9%) |
| Vacant Housing Units | 132 ( 8.0%) |
| Median Home Value | $447,833 |
| Average Home Value | $484,119 |
Housing Distribution
Address Breakdown
Residential
1,419
Single Family
1,419
Multi-Family
0
Businesses
65
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Juan Camilo Victoria • World Class Realty Group
Mls Name: GSMLS
Mls ID: #4000149