182 Evergreen Rd APT 3B, Edison, NJ, 08837 | $78/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Motivated Seller+ 1 more

2 Bed
1 Bath
900 sft

2701 Goethals Rd N APT F10, Staten Island, NY, 10303

- Bed
1 Bath
350 sft

55 Vera St #A, Staten Island, NY, 10305

2 Bed
1 Bath
- sft

191 W 24th St, Bayonne, NJ, 07002

3 Bed
2 Bath
- sft

421 Kenbury Road, Somerville, NJ, 08876

Nearby investment properties with comparable prices

Currently Rented+ 1 more

2 Bed
1 Bath
- sft

12 Mary Ann #C-12, Hazlet Township, NJ, 07734

1 Bed
1 Bath
630 sft

804 Blossom Cir, Dayton, NJ, 08810

1 Bed
1 Bath
- sft

433 Lincoln Ave APT C008B, Orange, NJ, 07050

2 Bed
1 Bath
- sft

22 Shorehaven Park, Hazlet, NJ, 07730

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 182 Evergreen Rd APT 3B, Edison, NJ, 08837 earns $78/mo cash flow from $1,325/mo rent with a $856/mo payment. Total monthly income totals $1,325/mo, and annual cash flow totals $941/yr on $57,979 capital. ROI tracks 21.53% on current figures, and rental yield reads 9.09% at a $174,900 purchase. Equity gained on principal adds $1,129/yr, and 5% annual appreciation supports $48,322 over five years. Five-year ROI reaches 112.8% and total cumulative return in cash sums $65,400. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,325/mo property income instead of your personal income.

Condo

Built in N/A

N/A lot

$N/A/sqft

No HOA