135 Hawthorne CtRockawayNJ07866
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 Rockaway at 135 Hawthorne Ct, Rockaway, NJ, 07866 generates $3,958/mo in rent and, after a $2,447/mo payment, leaves $394/mo in cash flow. Total monthly income is $3,958/mo, and annual cash flow is $4,732/yr on $165,750 invested. Return on cash invested sits at 22.76% in year one, and rental yield is 9.5% on a $500,000 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation builds toward $138,141 over five years. Five-year ROI reaches 119.4% and total cumulative return in cash sums $197,900. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,958/mo property income rather than buyer’s personal income.
Townhouse
Built in 1987
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07866, Rockaway, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,577 (100%) |
| Owner Occupied HU | 7,428 (77.6%) |
| Renter Occupied HU | 1,721 (18.0%) |
| Vacant Housing Units | 428 ( 4.5%) |
| Median Home Value | $482,983 |
| Average Home Value | $538,570 |
Housing Distribution
Address Breakdown
Residential
9,025
Single Family
9,016
Multi-Family
9
Businesses
949
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amy Breault • Coldwell Banker Realty
Mls Name: GSMLS
Mls ID: #3973233