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% |
Investment property for sale in Jersey City at 4 Beacon Way APT 1001, Jersey City, NJ, 07304 offers a 8.81% rental yield on a $385,000 purchase with $2,828/mo rent. Total monthly income registers $2,828/mo, and a $1,884/mo payment leaves $84/mo available for distribution. Annual cash flow reaches $1,010/yr on $127,628 to close, and return on cash invested stands at 20.7% in year one. Equity gained on principal adds $2,484/yr while 5% annual appreciation supports $106,368 over five years. Portfolio math shows five-year ROI at 108.33% and total cumulative return in cash at $138,262. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,828/mo property income against a $1,884/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07304, Jersey City, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,319 (100%) |
| Owner Occupied HU | 4,471 (20.0%) |
| Renter Occupied HU | 15,345 (68.8%) |
| Vacant Housing Units | 2,503 (11.2%) |
| Median Home Value | $571,772 |
| Average Home Value | $619,563 |
Residential
20,282
Single Family
9,517
Multi-Family
10,765
Businesses
1,035
Date | Event | Price |
|---|---|---|
| 2025-07-25 | Sold | $385,000 |
| 2025-06-03 | Listed for sale | $397,000 |
| 2021-07-01 | Sold | $294,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-11 | $471.16 | -0.62% | $21,100 | N/A |
| 2023-10-11 | $474.12 | 40.09% | $21,100 | N/A |
| 2022-10-11 | $338.44 | N/A | $21,100 | N/A |
Listed by: ARETHA BUSBY • EXP REALTY LLC
Mls Name: HCMLS
Mls ID: #250011093
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.
