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 Jersey City at 4 Beacon Way APT 1514, Jersey City, NJ, 07304 generates $2,645/mo in rent and, after a $1,415/mo payment, leaves $585/mo in cash flow. Total monthly income is $2,645/mo, and annual cash flow is $7,015/yr on $95,804 invested. Return on cash invested sits at 27.23% in year one, and rental yield is 10.98% on a $289,000 entry. Equity gained on principal adds $1,865/yr, while 5% annual appreciation builds toward $79,845 over five years. Five-year ROI reaches 143.36% and total cumulative return in cash sums $137,342. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,645/mo property income rather than buyer’s personal income.
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 |
|---|---|---|
| 2024-10-15 | Listed for sale | $289,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $323.57 | 40.09% | $14,400 | N/A |
| 2022-10-15 | $230.98 | N/A | $14,400 | N/A |
| 2021-10-15 | $230.98 | 4.16% | $14,400 | N/A |
Listed by: Mark Orlowski • COSTANZA & PROVIDENCE REAL ESTATE AGENCY INC.
Mls Name: HCMLS
Mls ID: #240020267
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.
