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 Scotch Plains at 431 Willow Ave, Scotch Plains, NJ, 07076 uses $165,750 cash to close to unlock $18,988/yr annual cash flow and $1,582/mo monthly cash flow. Total monthly income runs $5,146/mo, and a $2,447/mo payment keeps the spread at $1,582/mo. Purchase price stands at $500,000, and rental yield measures 12.35% with $5,146/mo rent. Return on cash invested shows 31.36% in year one, and 5% annual appreciation builds toward $138,141 over five years. Five-year ROI reaches 165.51% and total cumulative return in cash records $274,340. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,146/mo property income covering a $2,447/mo payment rather than investor’s personal income.
Single Family
Built in N/A
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07076, Scotch Plains, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,413 (100%) |
| Owner Occupied HU | 7,002 (74.4%) |
| Renter Occupied HU | 1,929 (20.5%) |
| Vacant Housing Units | 482 ( 5.1%) |
| Median Home Value | $747,684 |
| Average Home Value | $786,962 |
Residential
9,143
Single Family
8,866
Multi-Family
277
Businesses
599
Date | Event | Price |
|---|---|---|
| 2025-08-27 | Sold | $500,000 |
| 2025-07-21 | Pending sale | $449,000 |
| 2025-07-06 | Listed for sale | $449,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-11 | $8837.77 | 3.04% | $75,100 | N/A |
| 2023-10-11 | $8577.17 | 1.21% | $75,100 | N/A |
| 2022-10-11 | $8475.04 | 0.17% | $75,100 | N/A |
Listed by: Tamima Friedman • Keller Williams - Nj Metro Group
Mls Name: GSMLS
Mls Provider:
Mls ID: #3973370
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 2025 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.
