132 Marsillo CtBridgewaterNJ08807
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 132 Marsillo Ct, Bridgewater, NJ, 08807 in Bridgewater hard to pass up. The 10.99% gross yield on a $399,000 purchase results in $3,655/mo in rent and $811/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.04). Annual cash flow of $9,734, five-year appreciation of $110,236, and $3,675/yr in equity build-up combine for a projected total cumulative return of $205,109.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.2% |
| Monthly Cash Flow | $811 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,655 |
| Total Monthly Debt Service | $2,685 |
| DSCR Ratio | 1.36x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1996
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 08807, Bridgewater, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,318 (100%) |
| Owner Occupied HU | 11,407 (79.7%) |
| Renter Occupied HU | 2,455 (17.1%) |
| Vacant Housing Units | 456 ( 3.2%) |
| Median Home Value | $613,784 |
| Average Home Value | $658,061 |
Housing Distribution
Address Breakdown
Residential
14,437
Single Family
13,263
Multi-Family
1,174
Businesses
1,270
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
Condo
Built in 1996
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 08807, Bridgewater, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,318 (100%) |
| Owner Occupied HU | 11,407 (79.7%) |
| Renter Occupied HU | 2,455 (17.1%) |
| Vacant Housing Units | 456 ( 3.2%) |
| Median Home Value | $613,784 |
| Average Home Value | $658,061 |
Housing Distribution
Address Breakdown
Residential
14,437
Single Family
13,263
Multi-Family
1,174
Businesses
1,270
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Susan Eagan • Coldwell Banker Realty
Mls Name: GSMLS
Mls ID: #3977387