39 Lake Shore RdHardystonNJ07460
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderSteady, low-maintenance, and fundable: 39 Lake Shore Rd, Hardyston, NJ, 07460 in Hardyston at $489,000. Rental yield 7.89%. The 7.89% yield and 1.46 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $135,102 by year five, and $4,504/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $170,067.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 6.2% |
| Monthly Cash Flow | $(270) | $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 | $3,216 |
| Total Monthly Debt Service | $3,291 |
| DSCR Ratio | 0.98x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1951
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07460, Stockholm, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,445 (100%) |
| Owner Occupied HU | 1,163 (80.5%) |
| Renter Occupied HU | 97 ( 6.7%) |
| Vacant Housing Units | 185 (12.8%) |
| Median Home Value | $435,202 |
| Average Home Value | $510,780 |
Housing Distribution
Address Breakdown
Residential
1,253
Single Family
1,253
Multi-Family
0
Businesses
62
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 1951
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07460, Stockholm, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,445 (100%) |
| Owner Occupied HU | 1,163 (80.5%) |
| Renter Occupied HU | 97 ( 6.7%) |
| Vacant Housing Units | 185 (12.8%) |
| Median Home Value | $435,202 |
| Average Home Value | $510,780 |
Housing Distribution
Address Breakdown
Residential
1,253
Single Family
1,253
Multi-Family
0
Businesses
62
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Vaughn • Liberty Realty, Llc.
Mls Name: GSMLS
Mls ID: #3977238