1511 Pebble Pl, Parlin, NJ, 08859 | $73/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1511 Pebble Pl, Parlin, NJ, 08859 | $73/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
627 sft

24 Eisenhower Dr, Sayreville, NJ, 08872

2 Bed
2 Bath
950 sft

1915 Aspen Dr #1915, Plainsboro, NJ, 08536

2 Bed
3 Bath
1115 sft

56 Spruce Rd, East Windsor, NJ, 08520

2 Bed
2 Bath
- sft

1211 N Aspen Dr, Plainsboro, NJ, 08536

Nearby investment properties with comparable prices

3 Bed
2 Bath
1428 sft

631 Edison Dr, East Windsor, NJ, 08520

3 Bed
2 Bath
1308 sft

7 Twin Rivers Dr N, East Windsor, NJ, 08520

3 Bed
2 Bath
3420 sft

24 Farm Ln, Millstone Township, NJ, 08555

3 Bed
2 Bath
1462 sft

38 Bowne Avenue, Freehold, NJ, 07728

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Parlin at 1511 Pebble Pl, Parlin, NJ, 08859 generates $2,846/mo in rent and, after a $1,904/mo payment, leaves $73/mo in cash flow. Total monthly income is $2,846/mo, and annual cash flow is $879/yr on $128,954 invested. Return on cash invested sits at 20.59% in year one, and rental yield is 8.78% on a $389,000 entry. Equity gained on principal adds $2,510/yr, while 5% annual appreciation builds toward $107,474 over five years. Five-year ROI reaches 107.76% and total cumulative return in cash sums $138,954. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,846/mo property income rather than buyer’s personal income.

Condo

Built in 1987

692.60 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this light-filled upper-level end-unit Chesapeake model condo in the desirable Harbour Club community. Offering 2 bedrooms, 2 full bathrooms, and 1,088 square feet of living space, this home combines comfort and convenience. The entry stairs feature newer carpeting and lead to a spacious living and dining room with vaulted ceilings, engineered wood flooring, recessed lighting, a ceiling fan, and access to a private balcony with a storage closet. The updated kitchen has a pass-through to the living room. The carpeted primary suite offers two closets, a ceiling fan, and a full bath with tub/shower combination and Bluetooth light. The second bedroom features engineered wood flooring. A second full bath with new vanity and a laundry closet with washer and dryer replaced in 2024 complete the space. Additional updates include a Lennox AC (2020), replaced electric panel (2019), HOA roof replacement (approx. 2 years ago), and attic with flooring, lighting, and pull-down stairs. The community boasts exceptional amenities, including a clubhouse, outdoor pool, and tennis & pickleball courts, all for a low maintenance fee. Commuters will appreciate the NJ Transit buses to NYC that conveniently pick up within the complex. Located near Rt 9, Rt 35, and the GSP, you'll have easy access to plenty of shopping, dining, and entertainment options.

Neighborhood Data

Neighborhood data shown for ZIP Code: 08859, Parlin, NJ area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,494 (100%)
Owner Occupied HU	5,514 (58.1%)
Renter Occupied HU	3,570 (37.6%)
Vacant Housing Units	410 ( 4.3%)
Median Home Value	$478,704
Average Home Value	$541,004