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 Bayonne at 13 E 27th St, Bayonne, NJ, 07002 priced at $569,000 converts $4,195/mo rent into $139/mo cash flow after a $2,785/mo obligation. Total monthly income equals $4,195/mo, and annual cash flow totals $1,671/yr on $187,201 invested. Return on cash invested prints 20.95% in year one, and rental yield reads 8.85% against a $569,000 entry. Equity gained on principal adds $3,672/yr, while 5% annual appreciation compiles into $157,204 by year five. Five-year ROI reaches 109.67% and total cumulative return in cash sums $205,295. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,195/mo property income covering a $2,785/mo payment, not borrower’s personal income.
Single Family
Built in N/A
4,750 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07002, Bayonne, NJ area.
| 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 |
Residential
27,450
Single Family
16,572
Multi-Family
10,878
Businesses
1,590
Date | Event | Price |
|---|---|---|
| 2025-04-21 | Listed for sale | $569,000 |
| 2025-04-03 | Listing removed | $569,000 |
| 2025-03-20 | Listed for sale | $569,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-22 | $11595.01 | 4.21% | $414,700 | N/A |
| 2023-04-22 | $11126.40 | 1.62% | $414,700 | N/A |
| 2022-04-22 | $10949.50 | N/A | $414,700 | -1.07% |
Listed by: Karolina Cuprys • WEICHERT REALTORS
Mls Name: HCMLS
Mls ID: #250007722
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
