31 Mount Pleasant PkwyLivingstonNJ07039
INVESTMENT ANALYSIS
Investment Verdict
Solid Income31 Mount Pleasant Pkwy, Livingston, NJ, 07039 in Livingston earns a respectable 8.91% gross yield at $625,000, but after the $2,810/mo mortgage the net cash flow is $186/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.65) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $172,676 over five years, making equity the dominant return driver. Total projected return: $251,506.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 6.2% |
| Monthly Cash Flow | $186 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $4,640 |
| Total Monthly Debt Service | $4,206 |
| DSCR Ratio | 1.10x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1939
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07039, Livingston, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,719 (100%) |
| Owner Occupied HU | 9,255 (86.3%) |
| Renter Occupied HU | 1,183 (11.0%) |
| Vacant Housing Units | 281 ( 2.6%) |
| Median Home Value | $837,618 |
| Average Home Value | $942,061 |
Housing Distribution
Address Breakdown
Residential
10,981
Single Family
9,820
Multi-Family
1,161
Businesses
1,441
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
Single Family
Built in 1939
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07039, Livingston, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,719 (100%) |
| Owner Occupied HU | 9,255 (86.3%) |
| Renter Occupied HU | 1,183 (11.0%) |
| Vacant Housing Units | 281 ( 2.6%) |
| Median Home Value | $837,618 |
| Average Home Value | $942,061 |
Housing Distribution
Address Breakdown
Residential
10,981
Single Family
9,820
Multi-Family
1,161
Businesses
1,441
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ceola I. Shelton • Elite Realtors Of New Jersey
Mls Name: GSMLS
Mls ID: #4007928