204 Pine StRoselleNJ07203
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
Investment property for sale in Roselle at 204 Pine St, Roselle, NJ, 07203 earns $407/mo cash flow from $4,320/mo rent with a $2,687/mo payment. Total monthly income totals $4,320/mo, and annual cash flow totals $4,883/yr on $180,621 capital. ROI tracks 22.76% on current figures, and rental yield reads 9.44% at a $549,000 purchase. Equity gained on principal adds $3,543/yr, and 5% annual appreciation supports $151,679 over five years. Five-year ROI reaches 119.35% and total cumulative return in cash sums $215,576. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,320/mo property income instead of your personal income.
Single Family
Built in 1923
4,356 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tovia Lichtman • Keller Williams Mid-Town Direct
Mls Name: GSMLS
Mls ID: #4007176