26 Madison StBellevilleNJ07109
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 Belleville at 26 Madison St, Belleville, NJ, 07109 generates $4,648/mo in rent and, after a $2,946/mo payment, leaves $358/mo in cash flow. Total monthly income is $4,648/mo, and annual cash flow is $4,290/yr on $198,058 invested. Return on cash invested sits at 22.23% in year one, and rental yield is 9.27% on a $602,000 entry. Equity gained on principal adds $3,885/yr, while 5% annual appreciation builds toward $166,322 over five years. Five-year ROI reaches 116.48% and total cumulative return in cash sums $230,704. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,648/mo property income rather than buyer’s personal income.
Single Family
Built in 1953
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07109, Belleville, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,919 (100%) |
| Owner Occupied HU | 7,493 (50.2%) |
| Renter Occupied HU | 6,796 (45.6%) |
| Vacant Housing Units | 630 ( 4.2%) |
| Median Home Value | $443,402 |
| Average Home Value | $487,879 |
Housing Distribution
Address Breakdown
Residential
13,696
Single Family
11,188
Multi-Family
2,508
Businesses
887
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alees Magzanian-poulakis • Coldwell Banker Realty Wyk
Mls Name: GSMLS
Mls Provider:
Mls ID: #3961569
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.