13 E Harrison PlLivingstonNJ07039
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 Livingston at 13 E Harrison Pl, Livingston, NJ, 07039 priced at $599,000 pairs $5,084/mo rent with $814/mo cash flow after a $2,932/mo payment. Total monthly income equals $5,084/mo, and annual cash flow comes to $9,771/yr on $197,071 invested. Return on cash invested is 25.02% in year one, and rental yield stands at 10.18% on a $599,000 basis. Equity gained on principal adds $3,865/yr, and 5% annual appreciation accumulates to $165,493 by year five. Five-year ROI measures 131.46% and total cumulative return in cash reaches $259,078. For financing, Ziffy Mortgage’s DSCR program evaluates $5,084/mo property income against a $2,932/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1941
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07039, Livingston, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,719 (100%) |
| Owner Occupied HU | 9,255 (86.3%) |
| Renter Occupied HU | 1,183 (11.0%) |
| Vacant Housing Units | 281 ( 2.6%) |
| Median Home Value | $837,618 |
| Average Home Value | $942,061 |
Housing Distribution
Address Breakdown
Residential
10,981
Single Family
9,820
Multi-Family
1,161
Businesses
1,441
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Renee Spear • Elite Realtors Of New Jersey
Mls Name: GSMLS
Mls ID: #3981182