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 Bridgewater at 27 Heinrick Way, Bridgewater, NJ, 08807 priced at $885,000 converts $7,980/mo rent into $1,672/mo cash flow after a $4,332/mo obligation. Total monthly income equals $7,980/mo, and annual cash flow totals $20,058/yr on $291,165 invested. Return on cash invested prints 26.95% in year one, and rental yield reads 10.82% against a $885,000 entry. Equity gained on principal adds $5,711/yr, while 5% annual appreciation compiles into $244,509 by year five. Five-year ROI reaches 141.8% and total cumulative return in cash sums $412,878. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,980/mo property income covering a $4,332/mo payment, not borrower’s personal income.
Single Family
Built in 1998
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 08807, Bridgewater, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,318 (100%) |
| Owner Occupied HU | 11,407 (79.7%) |
| Renter Occupied HU | 2,455 (17.1%) |
| Vacant Housing Units | 456 ( 3.2%) |
| Median Home Value | $613,784 |
| Average Home Value | $658,061 |
Residential
14,437
Single Family
13,263
Multi-Family
1,174
Businesses
1,270
Date | Event | Price |
|---|---|---|
| 2022-04-26 | Sold | $800,000 |
| 2022-02-25 | Listed for sale | $750,000 |
| 2005-07-18 | Sold | $615,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-04 | $13437.22 | 5.46% | $698,400 | 8.80% |
| 2023-06-04 | $12741.71 | 7.00% | $641,900 | 9.67% |
| 2022-06-04 | $11908.24 | N/A | $585,300 | 3.12% |
Listed by: Nicole Weaver • Keller Williams Towne Square Real
Mls Name: GSMLS
Mls Provider:
Mls ID: #3966935
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.
