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 Budd Lake at 17 Church St, Budd Lake, NJ, 07828 priced at $639,700 converts $4,896/mo rent into $336/mo cash flow after a $3,131/mo obligation. Total monthly income equals $4,896/mo, and annual cash flow totals $4,036/yr on $210,461 invested. Return on cash invested prints 21.98% in year one, and rental yield reads 9.18% against a $639,700 entry. Equity gained on principal adds $4,128/yr, while 5% annual appreciation compiles into $176,737 by year five. Five-year ROI reaches 115.15% and total cumulative return in cash sums $242,348. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,896/mo property income covering a $3,131/mo payment, not borrower’s personal income.
Single Family
Built in 2024
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07828, Budd Lake, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,290 (100%) |
| Owner Occupied HU | 3,117 (49.6%) |
| Renter Occupied HU | 2,929 (46.6%) |
| Vacant Housing Units | 244 ( 3.9%) |
| Median Home Value | $530,689 |
| Average Home Value | $558,836 |
Residential
5,820
Single Family
5,820
Multi-Family
0
Businesses
290
Date | Event | Price |
|---|---|---|
| 2025-04-25 | Listed for sale | $639,700 |
| 2025-04-19 | Listing removed | $649,700 |
| 2025-03-06 | Listed for sale | $649,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-27 | $6889.85 | 6.02% | $197,700 | N/A |
| 2023-04-27 | $6498.40 | -2.40% | $197,700 | N/A |
| 2022-04-27 | $6658.53 | 0.30% | $197,700 | N/A |
Listed by: David P Wainwright • Re/Max Select
Mls Name: GSMLS
Mls Provider:
Mls ID: #3958843
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 2025 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.
