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 Secaucus at 1504 Harmon Cove Tower #1504, Secaucus, NJ, 07094 generates $5,021/mo in rent and, after a $2,276/mo payment, leaves $307/mo in cash flow. Total monthly income is $5,021/mo, and annual cash flow is $3,678/yr on $154,148 invested. Return on cash invested sits at 22.3% in year one, and rental yield is 12.96% on a $465,000 entry. Equity gained on principal adds $3,001/yr, while 5% annual appreciation builds toward $128,471 over five years. Five-year ROI reaches 120.83% and total cumulative return in cash sums $186,263. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,021/mo property income rather than buyer’s personal income.
Condo
Built in N/A
N/A lot
$N/A/sqft
$1,400 monthly HOA
Date | Event | Price |
|---|---|---|
| 2024-10-02 | Price change | $3,500 |
| 2024-10-02 | Price change | $465,000 |
| 2024-09-17 | Listed for rent | $3,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2020-10-16 | $6466.30 | 2.83% | $174,200 | N/A |
| 2019-10-16 | $6288.62 | -0.11% | $174,200 | N/A |
| 2018-10-16 | $6295.59 | -2.51% | $174,200 | N/A |
Listed by: Agnes Bowman • Keller Williams Park Views Realty
Mls Name: HCMLS
Mls ID: #240017236
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.
