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 Rockaway at 31 Flintlock Ter, Rockaway, NJ, 07866 priced at $575,000 converts $4,177/mo rent into $79/mo cash flow after a $2,814/mo obligation. Total monthly income equals $4,177/mo, and annual cash flow totals $946/yr on $189,175 invested. Return on cash invested prints 20.56% in year one, and rental yield reads 8.72% against a $575,000 entry. Equity gained on principal adds $3,710/yr, while 5% annual appreciation compiles into $158,862 by year five. Five-year ROI reaches 107.54% and total cumulative return in cash sums $203,435. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,177/mo property income covering a $2,814/mo payment, not borrower’s personal income.
Townhouse
Built in N/A
2,613 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07866, Rockaway, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,577 (100%) |
| Owner Occupied HU | 7,428 (77.6%) |
| Renter Occupied HU | 1,721 (18.0%) |
| Vacant Housing Units | 428 ( 4.5%) |
| Median Home Value | $482,983 |
| Average Home Value | $538,570 |
Residential
9,025
Single Family
9,016
Multi-Family
9
Businesses
949
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lois Rantzer • Re/Max Town & Valley Ii
Mls Name: GSMLS
Mls ID: #3977197
