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% |
Investment property for sale in Hillside at 280 Fitzpatrick St, Hillside, NJ, 07205 earns $996/mo cash flow from $4,560/mo rent with a $2,447/mo payment. Total monthly income totals $4,560/mo, and annual cash flow totals $11,956/yr on $165,750 capital. ROI tracks 27.12% on current figures, and rental yield reads 10.94% at a $500,000 purchase. Equity gained on principal adds $3,226/yr, and 5% annual appreciation supports $138,141 over five years. Five-year ROI reaches 142.77% and total cumulative return in cash sums $236,648. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,560/mo property income instead of your personal income.
Single Family
Built in 1924
3,920 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2020-04-23 | Listing removed | $2,100 |
| 2020-04-01 | Listed for rent | $2,100 |
| 2019-04-02 | Listing removed | $2,100 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-14 | $8475.83 | 3.00% | $102,700 | N/A |
| 2023-05-14 | $8229.35 | 0.93% | $102,700 | N/A |
| 2022-05-14 | $8153.35 | 0.66% | $102,700 | N/A |
Listed by: Jorge Rosa • C-21 Semiao And Associates
Mls Name: GSMLS
Mls Provider:
Mls ID: #3962686
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.
