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 Roselle at 421 Walnut St, Roselle, NJ, 07203 offers $7,387/mo rent that, after a $4,381/mo payment, leaves $1,007/mo cash flow. Total monthly income is $7,387/mo, and annual cash flow is $12,086/yr on $294,455 cash. Return on cash invested measures 24.16% in year one, and rental yield stands at 9.9% at a $895,000 entry. Equity gained on principal adds $5,775/yr while 5% annual appreciation compounds into $247,272 by year five. Five-year ROI records 126.88% and total cumulative return in cash reaches $373,610. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $7,387/mo property income versus a $4,381/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1927
0.28 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2024-09-16 | Listed for sale | $895,000 |
| 2004-03-10 | Sold | $162,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-16 | $15038.20 | -0.69% | $177,400 | N/A |
| 2022-10-16 | $15142.86 | 0.60% | $177,400 | N/A |
| 2021-10-16 | $15052.39 | 1.62% | $177,400 | N/A |
Listed by: Kevin Seabrook • Coldwell Banker Realty
Mls Name: GSMLS
Mls Provider:
Mls ID: #3924126
Disclaimer: The data relating to real estate for sale on this website comes in part from the IDX Program of Garden State Multiple Listing Service, L.L.C. Real estate listings held by other brokerage firms are marked as IDX Listing. Information deemed reliable but not guaranteed. Copyright 2024 Garden State Multiple Listing Service, L.L.C. All rights reserved. Notice: The dissemination of listings on this website does not constitute the consent required by N.J.A.C. 11:5.6.1 (n) for the advertisement of listings exclusively for sale by another broker. Any such consent must be obtained in writing from the listing broker.
