18 Judson St #22B, Edison, NJ, 08837 | $810/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
859 sft

535-541 Bayway Ave #1D, Elizabeth, NJ, 07202

2 Bed
1 Bath
- sft

13 Larkspur Court, Bedminster, NJ, 07921

1 Bed
1 Bath
629 sft

255 79th St APT D8, Brooklyn, NY, 11209

- Bed
3 Bath
- sft

846 52nd St, Brooklyn, NY, 11220

Nearby investment properties with comparable prices

1 Bed
1 Bath
780 sft

37 Queens Way, Englishtown, NJ, 07726

- Bed
1 Bath
- sft

915 E 17th St APT 114, Brooklyn, NY, 11230

1 Bed
1 Bath
667 sft

1917 Ravens Crest Dr, Plainsboro, NJ, 08536

2 Bed
2 Bath
1130 sft

171 Amberly Drive #G, Manalapan, NJ, 07726

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

Investment property for sale in Edison at 18 Judson St #22B, Edison, NJ, 08837 earns $810/mo cash flow from $2,941/mo rent with a $1,463/mo payment. Total monthly income totals $2,941/mo, and annual cash flow totals $9,723/yr on $99,119 capital. ROI tracks 29.72% on current figures, and rental yield reads 11.8% at a $299,000 purchase. Equity gained on principal adds $1,929/yr, and 5% annual appreciation supports $82,608 over five years. Five-year ROI reaches 156.71% and total cumulative return in cash sums $155,326. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,941/mo property income instead of your personal income.

Condo

Built in 1967

N/A lot

$N/A/sqft

No HOA