4 Beacon Way APT 900, Jersey City, NJ, 07304 | $406/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

4 Beacon Way APT 900, Jersey City, NJ, 07304 | $406/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
- sft

424 Martin St, Roselle, NJ, 07203

2 Bed
2 Bath
1152 sft

17 Country Ln, Staten Island, NY, 10312

2 Bed
2 Bath
1166 sft

1214 New Market Ave, South Plainfield, NJ, 07080

Rental Income+ 1 more

7 Bed
2 Bath
- sft

15 Dwight St, Jersey City, NJ, 07305

Nearby investment properties with comparable prices

2 Bed
2 Bath
1250 sft

103 Park Ave BLDG E #206, Summit, NJ, 07901

2 Bed
2 Bath
- sft

612 Deep Dale-11 UNIT 11, Union, NJ, 07083

1 Bed
2 Bath
875 sft

100 Shearwater Ct E APT 31, Jersey City, NJ, 07305

3 Bed
1 Bath
- sft

7 Wolf Pl, Irvington, NJ, 07111

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Jersey City at 4 Beacon Way APT 900, Jersey City, NJ, 07304 offers a 9.84% rental yield on a $379,000 purchase with $3,107/mo rent. Total monthly income registers $3,107/mo, and a $1,855/mo payment leaves $406/mo available for distribution. Annual cash flow reaches $4,867/yr on $125,639 to close, and return on cash invested stands at 23.78% in year one. Equity gained on principal adds $2,446/yr while 5% annual appreciation supports $104,711 over five years. Portfolio math shows five-year ROI at 124.85% and total cumulative return in cash at $156,863. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,107/mo property income against a $1,855/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

More details about the property

Fully custom renovated and spacious home in the sought after Beacon. This home features new flooring, custom kitchen with designer back-splash, quartz counter tops, stainless steel appliances, upgraded cabinets, recess lighting and more. This home is spacious and offers an open floor plan ideal for entertaining guests. The community also provides amazing amenities including a pool, exercise facility, grills, fire pit, patio with NYC views, doorman, community room and more. Ideally located for commuters and sure to exceed buyer expectations.

Neighborhood Data

Neighborhood data shown for ZIP Code: 07304, Jersey City, NJ area.

Housing Distribution

Housing Statistics

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