163 Sprague AvenueWest CreekNJ08092
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 163 Sprague Avenue, West Creek, NJ, 08092 in West Creek is listed at $899,000 and delivers $6,764/mo in rent and $356/mo in net monthly cash flow. The 9.03% yield and 1.67 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $248,377 over five years, and $8,280/yr in principal reduction supplements cash return. Total projected cumulative return: $367,532.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.2% |
| Monthly Cash Flow | $356 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $6,764 |
| Total Monthly Debt Service | $6,050 |
| DSCR Ratio | 1.12x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2005
3.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 08092, West Creek, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,759 (100%) |
| Owner Occupied HU | 1,353 (76.9%) |
| Renter Occupied HU | 183 (10.4%) |
| Vacant Housing Units | 223 (12.7%) |
| Median Home Value | $571,611 |
| Average Home Value | $575,601 |
Housing Distribution
Address Breakdown
Residential
1,487
Single Family
1,487
Multi-Family
0
Businesses
144
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
Single Family
Built in 2005
3.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 08092, West Creek, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,759 (100%) |
| Owner Occupied HU | 1,353 (76.9%) |
| Renter Occupied HU | 183 (10.4%) |
| Vacant Housing Units | 223 (12.7%) |
| Median Home Value | $571,611 |
| Average Home Value | $575,601 |
Housing Distribution
Address Breakdown
Residential
1,487
Single Family
1,487
Multi-Family
0
Businesses
144
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Susan Staffordsmith • Keller Williams Shore Properties
Mls Name: MoreMLS
Mls ID: #22527108