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% |
Rental property for sale in Bayonne at 22 W 34th St #101, Bayonne, NJ, 07002 generates $3,708/mo in rent and, after a $2,270/mo payment, leaves $389/mo in cash flow. Total monthly income is $3,708/mo, and annual cash flow is $4,664/yr on $153,750 invested. Return on cash invested sits at 22.94% in year one, and rental yield is 9.59% on a $463,800 entry. Equity gained on principal adds $2,993/yr, while 5% annual appreciation builds toward $128,139 over five years. Five-year ROI reaches 120.38% and total cumulative return in cash sums $185,082. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,708/mo property income rather than buyer’s personal income.
Condo
Built in 1970
574 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07002, Bayonne, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,613 (100%) |
| Owner Occupied HU | 10,099 (31.0%) |
| Renter Occupied HU | 19,657 (60.3%) |
| Vacant Housing Units | 2,857 ( 8.8%) |
| Median Home Value | $518,170 |
| Average Home Value | $570,338 |
Residential
27,450
Single Family
16,572
Multi-Family
10,878
Businesses
1,590
Date | Event | Price |
|---|---|---|
| 2025-08-04 | Listing removed | $459,000 |
| 2025-07-16 | Listed for sale | $459,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-19 | $9811.16 | 4.21% | $350,900 | N/A |
| 2023-10-19 | $9414.65 | 2.72% | $350,900 | N/A |
| 2022-10-19 | $9165.51 | N/A | $350,900 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
