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 133 W 4th St, Bayonne, NJ, 07002 priced at $849,000 pairs $6,565/mo rent with $514/mo cash flow after a $4,155/mo payment. Total monthly income equals $6,565/mo, and annual cash flow comes to $6,167/yr on $279,321 invested. Return on cash invested is 22.27% in year one, and rental yield stands at 9.28% on a $849,000 basis. Equity gained on principal adds $5,478/yr, and 5% annual appreciation accumulates to $234,563 by year five. Five-year ROI measures 116.69% and total cumulative return in cash reaches $325,952. For financing, Ziffy Mortgage’s DSCR program evaluates $6,565/mo property income against a $4,155/mo payment instead of your W2s, 1099s, or Tax returns.
Multi Family
Built in N/A
N/A 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 |
|---|---|---|
| 2025-06-23 | Listed for sale | $849,000 |
| 2025-06-17 | Listing removed | $849,000 |
| 2025-05-21 | Listed for sale | $849,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $7521.24 | -34.46% | $269,000 | -37.11% |
| 2023-06-25 | $11475.19 | 2.72% | $427,700 | N/A |
| 2022-06-25 | $11171.52 | N/A | $427,700 | N/A |
Listed by: FRANCIEL CAMPUSANO • LIFESTYLE INTERNATIONAL REALTY LLC
Mls Name: HCMLS
Mls ID: #250012742
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.
