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% |
Investment property for sale in Roselle at 1269 Crescent Ave, Roselle, NJ, 07203 listed at $642,000 pairs $4,710/mo rent with a $3,142/mo payment to leave $47/mo cash flow. Total monthly income runs $4,710/mo, and annual cash flow reaches $564/yr on $211,218 cash to close. Return on cash invested measures 20.33% in year one, and rental yield registers 8.8% at a $642,000 basis. Equity gained on principal adds $4,143/yr, and annual property appreciation at 5% supports $177,373 by year five. Five-year ROI tracks 106.46% and total cumulative return in cash totals $224,866. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,710/mo property income relative to a $3,142/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1950
5,662 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-02-16 | Listing removed | $3,900 |
| 2025-02-11 | Listed for rent | $3,900 |
| 2025-01-21 | Listing removed | $3,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-17 | $14398.92 | 2.57% | $165,600 | N/A |
| 2023-07-17 | $14037.91 | -0.69% | $165,600 | N/A |
| 2022-07-17 | $14135.62 | 0.60% | $165,600 | N/A |
Listed by: Raysa Collado • Premier Agent Network
Mls Name: GSMLS
Mls Provider:
Mls ID: #3975809
Disclaimer: The data relating to real estate for sale on this website comes in part from the IDX Program of Garden State Multiple Listing Service, L.L.C. Real estate listings held by other brokerage firms are marked as IDX Listing. Information deemed reliable but not guaranteed. Copyright 2025 Garden State Multiple Listing Service, L.L.C. All rights reserved. Notice: The dissemination of listings on this website does not constitute the consent required by N.J.A.C. 11:5.6.1 (n) for the advertisement of listings exclusively for sale by another broker. Any such consent must be obtained in writing from the listing broker.
