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 Bridgewater at 132 Marsillo Ct, Bridgewater, NJ, 08807 generates $3,655/mo in rent and, after a $1,953/mo payment, leaves $811/mo in cash flow. Total monthly income is $3,655/mo, and annual cash flow is $9,731/yr on $132,269 invested. Return on cash invested sits at 27.27% in year one, and rental yield is 10.99% on a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 143.51% and total cumulative return in cash sums $189,818. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,655/mo property income rather than buyer’s personal income.
Condo
Built in 1996
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 08807, Bridgewater, NJ area.
| 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 |
Residential
14,437
Single Family
13,263
Multi-Family
1,174
Businesses
1,270
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Susan Eagan • Coldwell Banker Realty
Mls Name: GSMLS
Mls ID: #3977387
