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 Hackettstown at 3 Powhatatan Way, Hackettstown, NJ, 07840 priced at $599,000 pairs $5,220/mo rent with $950/mo cash flow after a $2,932/mo payment. Total monthly income equals $5,220/mo, and annual cash flow comes to $11,403/yr on $197,071 invested. Return on cash invested is 25.85% in year one, and rental yield stands at 10.46% on a $599,000 basis. Equity gained on principal adds $3,865/yr, and 5% annual appreciation accumulates to $165,493 by year five. Five-year ROI measures 135.91% and total cumulative return in cash reaches $267,838. For financing, Ziffy Mortgage’s DSCR program evaluates $5,220/mo property income against a $2,932/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07840, Hackettstown, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,631 (100%) |
| Owner Occupied HU | 8,650 (63.5%) |
| Renter Occupied HU | 4,448 (32.6%) |
| Vacant Housing Units | 533 ( 3.9%) |
| Median Home Value | $431,882 |
| Average Home Value | $463,812 |
Residential
12,801
Single Family
12,174
Multi-Family
627
Businesses
1,178
Date | Event | Price |
|---|---|---|
| 2024-09-17 | Listing removed | $599,000 |
| 2024-07-06 | Listed for sale | $599,000 |
| 2023-08-18 | Sold | $530,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-11-12 | $12027.13 | -2.40% | $365,900 | N/A |
| 2022-11-12 | $12323.51 | 0.30% | $365,900 | N/A |
| 2021-11-12 | $12286.92 | 1.70% | $365,900 | N/A |
Listed by: Madelin Zapata • Hudson River Realty
Mls Name: NJMLS
Mls Provider:
Mls ID: #24021545
Disclaimer: The data relating to the real estate for sale on this web site comes in part from the Internet Data Exchange Program of the NJMLS. Real estate listings held by brokerage firms other than Zillow, Inc. are marked with the Internet Data Exchange logo and information about them includes the name of the listing brokers. Some properties listed with the participating brokers do not appear on this website at the request of the seller. Listings of brokers that do not participate in Internet Data Exchange do not appear on this website. All information deemed reliable but not guaranteed. Last date updated: 2024-11-11 19:45:27 PST Source: New Jersey Multiple Listing, Inc. 2024 New Jersey Multiple Listing Service Inc. All rights reserved.
