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 Bayonne at 36 W 14th St APT 101, Bayonne, NJ, 07002 generates $3,158/mo in rent and, after a $2,046/mo payment, leaves $32/mo in cash flow. Total monthly income is $3,158/mo, and annual cash flow is $382/yr on $138,567 invested. Return on cash invested sits at 20.18% in year one, and rental yield is 9.07% on a $418,000 entry. Equity gained on principal adds $2,697/yr, while 5% annual appreciation builds toward $115,486 over five years. Five-year ROI reaches 106.01% and total cumulative return in cash sums $146,895. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,158/mo property income rather than buyer’s personal income.
Condo
Built in 1901
N/A 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 |
|---|---|---|
| 2025-08-18 | Sold | $418,000 |
| 2025-05-01 | Listed for sale | $430,000 |
| 2020-01-03 | Sold | $277,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $10454.24 | 4.21% | $373,900 | N/A |
| 2023-10-08 | $10031.74 | 2.72% | $373,900 | N/A |
| 2022-10-08 | $9766.27 | N/A | $373,900 | N/A |
Listed by: TUKEITHA SYLVERS • PROVIDENT LEGACY REAL ESTATE SERVICES LLC
Mls Name: HCMLS
Mls ID: #250008528
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.
