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 Edison at 31 York Dr APT 3A, Edison, NJ, 08817 priced at $163,500 pairs $1,245/mo rent with $80/mo cash flow after a $800/mo payment. Total monthly income equals $1,245/mo, and annual cash flow comes to $958/yr on $54,200 invested. Return on cash invested is 21.68% in year one, and rental yield stands at 9.14% on a $163,500 basis. Equity gained on principal adds $1,055/yr, and 5% annual appreciation accumulates to $45,172 by year five. Five-year ROI measures 113.57% and total cumulative return in cash reaches $61,556. For financing, Ziffy Mortgage’s DSCR program evaluates $1,245/mo property income against a $800/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1965
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 08817, Edison, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,827 (100%) |
| Owner Occupied HU | 9,145 (51.3%) |
| Renter Occupied HU | 7,817 (43.8%) |
| Vacant Housing Units | 865 ( 4.9%) |
| Median Home Value | $472,544 |
| Average Home Value | $492,607 |
Residential
17,393
Single Family
15,735
Multi-Family
1,658
Businesses
1,358
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: DONNA M. GROOMES • KELLER WMS GREATER BRUNSWICK
Mls Name: All Jersey MLS
Mls ID: #2605271R
