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 Piscataway at 3 Lily Ln, Piscataway, NJ, 08854 priced at $835,000 pairs $5,026/mo rent with after a $4,087/mo payment. Total monthly income equals $5,026/mo. Return on cash invested is 16.02% in year one, and rental yield stands at 7.22% on a $835,000 basis. Equity gained on principal adds $5,388/yr, and 5% annual appreciation accumulates to $230,695 by year five. Five-year ROI measures 83.18% and total cumulative return in cash reaches $228,508. For financing, Ziffy Mortgage’s DSCR program evaluates $5,026/mo property income against a $4,087/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2011
6,590 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-07-24 | Listed for sale | $835,000 |
| 2025-07-24 | Listing removed | $838,000 |
| 2025-06-26 | Price change | $838,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-24 | $13191.10 | 3.31% | $695,000 | 10.55% |
| 2023-07-24 | $12768.90 | 4.91% | $628,700 | 13.01% |
| 2022-07-24 | $12171.84 | 2.99% | $556,300 | 7.08% |
Listed by: NAYNA BAWA • NEW JERSEY REALTY, LLC.
Mls Name: All Jersey MLS
Mls Provider:
Mls ID: #2601332R
Disclaimer: The data relating to real estate for sale on this web-site comes in part from the Internet Listing Display database of the CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC. Real estate listings held by brokerage firms other than this site-owner are marked with the ILD logo. The CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC does not warrant the accuracy, quality, reliability, suitability, completeness, usefulness or effectiveness of any information provided. Copyright 2025, CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC All rights reserved The CENTRAL JERSEY MULTIPLE LISTING SYSTEM, INC retains all rights, title and interest in and to its trademarks, service marks and copyrighted material. The information being provided is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify properties the consumer may be interested in purchasing or renting.
