433 E 5Th Ave, Roselle, NJ, 07203 | $386/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

433 E 5Th Ave, Roselle, NJ, 07203 | $386/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
- sft

30 Timberline Dr, Bridgewater, NJ, 08807

4 Bed
2 Bath
1152 sft

732 Grove St, Rahway, NJ, 07065

3 Bed
2 Bath
1529 sft

14 Albert Dr, Old Bridge, NJ, 08857

4 Bed
2 Bath
1512 sft

24 Maple St, Spotswood, NJ, 08884

Nearby investment properties with comparable prices

2 Bed
3 Bath
2702 sft

1336 Danchetz Ct, Rahway, NJ, 07065

2 Bed
2 Bath
- sft

2138 Washington Valley Rd, Martinsville, NJ, 08836

2 Bed
3 Bath
- sft

12 Harwich Ct, Scotch Plains, NJ, 07076

3 Bed
1 Bath
- sft

457 W 4Th Ave, Roselle, NJ, 07203

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 Roselle at 433 E 5Th Ave, Roselle, NJ, 07203 offers a 9.49% rental yield on a $495,000 purchase with $3,914/mo rent. Total monthly income registers $3,914/mo, and a $2,423/mo payment leaves $386/mo available for distribution. Annual cash flow reaches $4,626/yr on $164,093 to close, and return on cash invested stands at 22.73% in year one. Equity gained on principal adds $3,194/yr while 5% annual appreciation supports $136,759 over five years. Portfolio math shows five-year ROI at 119.2% and total cumulative return in cash at $195,598. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,914/mo property income against a $2,423/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1930

4,356 sqft lot

$N/A/sqft

No HOA

More details about the property

Nestled on a peaceful street, this beautiful 3 bed, 1.5 bath storybook Tudor combines timeless charm with modern upgrades. The spacious living room welcomes you in and features wood-burning fireplace framed by elegant stained-glass on each side. Rich, dark stained hardwood floors and fresh paint throughout (last 4 years) set a warm, inviting tone. The kitchen shines with stainless-steel appliances, granite countertops, and a generous peninsula overlooking the dining area ideal for entertaining. Bright and serene, the adjoining sun porch, bathed in natural light, makes a perfect morning coffee retreat. Upstairs, discover three well-proportioned bedrooms and a versatile third-floor bonus area ideal for a fourth bedroom, family room, or home office. The newly updated main bath is a spa-like haven, featuring a deep soaking tub, emerald-green accent wall, and rain forest shower. The finished basement adds convenience with a newly updated powder room and dedicated laundry area. Outside, a freshly repaved driveway leads to a backyard oasis complete with a charming gazebo and oversized shed perfect for storage or a workshop. Access to NYC transportation, shops, restaurants and scenic Warinanco Park. Don't miss this one! Schedule your showing today!