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 Hillside at 314 Fitzpatrick St, Hillside, NJ, 07205 generates $4,144/mo in rent and, after a $2,638/mo payment, leaves $302/mo in cash flow. Total monthly income is $4,144/mo, and annual cash flow is $3,630/yr on $177,298 invested. Return on cash invested sits at 22.11% in year one, and rental yield is 9.23% on a $538,900 entry. Equity gained on principal adds $3,477/yr, while 5% annual appreciation builds toward $148,888 over five years. Five-year ROI reaches 115.85% and total cumulative return in cash sums $205,397. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,144/mo property income rather than buyer’s personal income.
Multi Family
Built in N/A
5,227 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-09-05 | Listed for sale | $538,900 |
| 2025-09-05 | Listing removed | $600,000 |
| 2025-06-16 | Pending sale | $600,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-08 | $9928.36 | 3.00% | $120,300 | N/A |
| 2023-09-08 | $9639.64 | 0.93% | $120,300 | N/A |
| 2022-09-08 | $9550.62 | 0.66% | $120,300 | N/A |
Listed by: Mathew Meisels • New And Modern Group
Mls Name: GSMLS
Mls Provider:
Mls ID: #3985108
Disclaimer: The data relating to real estate for sale on this website comes in part from the IDX Program of Garden State Multiple Listing Service, L.L.C. Real estate listings held by other brokerage firms are marked as IDX Listing. Information deemed reliable but not guaranteed. Copyright 2025 Garden State Multiple Listing Service, L.L.C. All rights reserved. Notice: The dissemination of listings on this website does not constitute the consent required by N.J.A.C. 11:5.6.1 (n) for the advertisement of listings exclusively for sale by another broker. Any such consent must be obtained in writing from the listing broker.
