








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 Bayonne at 35 Dodge St, Bayonne, NJ, 07002 generates $3,880/mo in rent, after a $3,808/mo payment. Total monthly income is $3,880/mo. Return on cash invested sits at 12.25% in year one, and rental yield is 5.98% on a $778,000 entry. Equity gained on principal adds $5,020/yr, while 5% annual appreciation builds toward $214,947 over five years. Five-year ROI reaches 62.99% and total cumulative return in cash sums $161,233. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,880/mo property income rather than buyer’s personal income.
Multi Family
Built in 1968
2,613 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07002, Bayonne, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,613 (100%) |
| Owner Occupied HU | 10,099 (31.0%) |
| Renter Occupied HU | 19,657 (60.3%) |
| Vacant Housing Units | 2,857 ( 8.8%) |
| Median Home Value | $518,170 |
| Average Home Value | $570,338 |
Residential
27,450
Single Family
16,572
Multi-Family
10,878
Businesses
1,590
Date | Event | Price |
|---|---|---|
| 2025-08-19 | Sold | $778,000 |
| 2025-06-11 | Listed for sale | $699,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $13510.27 | 4.21% | $483,200 | N/A |
| 2023-10-21 | $12964.26 | 2.72% | $483,200 | N/A |
| 2022-10-21 | $12621.18 | N/A | $483,200 | N/A |



Listed by: KAROLINA CUPRYS • WEICHERT REALTORS
Mls Name: HCMLS
Mls ID: #250011783
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.