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% |
Investment property for sale in Edison at 2003 Timber Oaks Rd, Edison, NJ, 08820 listed at $545,000 pairs $3,527/mo rent with a $2,668/mo payment. Total monthly income runs $3,527/mo. Return on cash invested measures 15.56% in year one, and rental yield registers 7.77% at a $545,000 basis. Equity gained on principal adds $3,517/yr, and annual property appreciation at 5% supports $150,573 by year five. Five-year ROI tracks 81.45% and total cumulative return in cash totals $146,052. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,527/mo property income relative to a $2,668/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1982
1,533 sqft lot
$N/A/sqft
$315 monthly HOA
Neighborhood data shown for ZIP Code: 08820, Edison, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,533 (100%) |
| Owner Occupied HU | 10,021 (74.0%) |
| Renter Occupied HU | 3,149 (23.3%) |
| Vacant Housing Units | 363 ( 2.7%) |
| Median Home Value | $668,355 |
| Average Home Value | $727,673 |
Residential
13,552
Single Family
13,147
Multi-Family
405
Businesses
722
Date | Event | Price |
|---|---|---|
| 2025-04-11 | Listed for sale | $545,000 |
| 2025-04-11 | Listing removed | $545,000 |
| 2025-04-03 | Listed for sale | $545,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-14 | $7715.27 | 0.51% | $134,600 | N/A |
| 2023-04-14 | $7676.24 | -0.04% | $134,600 | N/A |
| 2022-04-14 | $7678.93 | 0.39% | $134,600 | N/A |
Listed by: Nisha Sawant • Re/Max One
Mls Name: GSMLS
Mls Provider:
Mls ID: #3956422
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.
