201 Dey St APT 123HarrisonNJ07029
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
Investment Highlights
Rental property for sale in Harrison at 201 Dey St APT 123, Harrison, NJ, 07029 generates $3,775/mo in rent and, after a $2,442/mo payment, leaves $219/mo in cash flow. Total monthly income is $3,775/mo, and annual cash flow is $2,623/yr on $165,419 invested. Return on cash invested sits at 21.49% in year one, and rental yield is 9.08% on a $499,000 entry. Equity gained on principal adds $3,220/yr, while 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 112.58% and total cumulative return in cash sums $186,222. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,775/mo property income rather than buyer’s personal income.
Condo
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07029, Harrison, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,464 (100%) |
| Owner Occupied HU | 1,654 (15.8%) |
| Renter Occupied HU | 8,195 (78.3%) |
| Vacant Housing Units | 615 ( 5.9%) |
| Median Home Value | $491,343 |
| Average Home Value | $506,478 |
Housing Distribution
Address Breakdown
Residential
9,739
Single Family
5,824
Multi-Family
3,915
Businesses
477
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Aina Lin-Hsieh • Neno-Rosa Agency
Mls Name: NJMLS
Mls ID: #25036673