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 Budd Lake at 13 Shady Ln, Budd Lake, NJ, 07828 priced at $599,000 pairs $3,252/mo rent with after a $2,932/mo payment. Total monthly income equals $3,252/mo. Return on cash invested is 13.86% in year one, and rental yield stands at 6.51% 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 71.65% and total cumulative return in cash reaches $141,202. For financing, Ziffy Mortgage’s DSCR program evaluates $3,252/mo property income against a $2,932/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
1.44 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07828, Budd Lake, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,290 (100%) |
| Owner Occupied HU | 3,117 (49.6%) |
| Renter Occupied HU | 2,929 (46.6%) |
| Vacant Housing Units | 244 ( 3.9%) |
| Median Home Value | $530,689 |
| Average Home Value | $558,836 |
Residential
5,820
Single Family
5,820
Multi-Family
0
Businesses
290
Date | Event | Price |
|---|---|---|
| 2025-06-10 | Listed for sale | $599,000 |
| 2025-06-09 | Listing removed | $625,000 |
| 2025-05-17 | Listed for sale | $625,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | $7109.40 | 6.02% | $204,000 | N/A |
| 2023-06-11 | $6705.48 | -2.40% | $204,000 | N/A |
| 2022-06-11 | $6870.72 | 0.30% | $204,000 | N/A |
Listed by: Nicole Fletcher • Re/Max Select
Mls Name: GSMLS
Mls Provider:
Mls ID: #3968482
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.
