28 Kingston RdWayneNJ07470
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 Wayne at 28 Kingston Rd, Wayne, NJ, 07470 earns $437/mo cash flow from $4,998/mo rent with a $3,132/mo payment. Total monthly income totals $4,998/mo, and annual cash flow totals $5,243/yr on $210,527 capital. ROI tracks 22.55% on current figures, and rental yield reads 9.37% at a $639,900 purchase. Equity gained on principal adds $4,129/yr, and 5% annual appreciation supports $176,793 over five years. Five-year ROI reaches 118.21% and total cumulative return in cash sums $248,855. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,998/mo property income instead of your personal income.
Single Family
Built in 1960
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07470, Wayne, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,128 (100%) |
| Owner Occupied HU | 14,851 (77.6%) |
| Renter Occupied HU | 3,702 (19.4%) |
| Vacant Housing Units | 575 ( 3.0%) |
| Median Home Value | $626,892 |
| Average Home Value | $645,853 |
Housing Distribution
Address Breakdown
Residential
19,226
Single Family
17,362
Multi-Family
1,864
Businesses
1,742
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Renee T. Faraj • Coldwell Banker Realty
Mls Name: GSMLS
Mls ID: #4004612