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 Harrison at 222 N 2nd St UNIT 3, Harrison, NJ, 07029 generates $3,128/mo in rent, after a $4,645/mo payment. Total monthly income is $3,128/mo. Return on cash invested sits at 6.08% in year one, and rental yield is 3.96% on a $949,000 entry. Equity gained on principal adds $6,124/yr, while 5% annual appreciation builds toward $262,191 over five years. Five-year ROI reaches 29.91% and total cumulative return in cash sums $93,384. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,128/mo property income rather than buyer’s personal income.
Multi Family
Built in 1900
2,613 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07029, Harrison, NJ area.
| 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 |
Residential
9,739
Single Family
5,824
Multi-Family
3,915
Businesses
477
Date | Event | Price |
|---|---|---|
| 2025-03-19 | Listed for sale | $949,000 |
| 2024-05-10 | Listing removed | N/A |
| 2024-04-04 | Listed for rent | $2,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Liping Zhang • Garden Home Realty
Mls Name: GSMLS
Mls Provider:
Mls ID: #3951785
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.
