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 Randolph at 149 Arrowgate Dr, Randolph, NJ, 07869 offers $4,280/mo rent that, after a $2,300/mo payment, leaves $562/mo cash flow. Total monthly income is $4,280/mo, and annual cash flow is $6,748/yr on $155,805 cash. Return on cash invested measures 24.24% in year one, and rental yield stands at 10.93% at a $470,000 entry. Equity gained on principal adds $3,033/yr while 5% annual appreciation compounds into $129,852 by year five. Five-year ROI records 128.34% and total cumulative return in cash reaches $199,953. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,280/mo property income versus a $2,300/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2000
N/A lot
$N/A/sqft
$350 monthly HOA
Neighborhood data shown for ZIP Code: 07869, Randolph, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,544 (100%) |
| Owner Occupied HU | 6,953 (72.9%) |
| Renter Occupied HU | 2,335 (24.5%) |
| Vacant Housing Units | 256 ( 2.7%) |
| Median Home Value | $681,085 |
| Average Home Value | $728,556 |
Residential
9,418
Single Family
9,317
Multi-Family
101
Businesses
551
Date | Event | Price |
|---|---|---|
| 2024-08-18 | Listed for sale | $470,000 |
| 2014-09-13 | Listing removed | $2,600 |
| 2014-09-11 | Sold | $31,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-17 | $9993.96 | 3.25% | $362,100 | N/A |
| 2022-10-17 | $9678.93 | 0.79% | $362,100 | N/A |
| 2021-10-17 | $9602.89 | 2.20% | $362,100 | N/A |
Listed by: Sylvia Wei Lin • Elite Realtors Of New Jersey
Mls Name: GSMLS
Mls Provider:
Mls ID: #3919408
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 2024 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.
