458 N Walnut St, East Orange, NJ, 07017 | $459/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
- sft

2000 Linwood Ave APT 21S, Fort Lee, NJ, 07024

2 Bed
2 Bath
1008 sft

26 Alcott St UNIT A, Staten Island, NY, 10312

1 Bed
1 Bath
689 sft

2820 Avenue Z #3A, Brooklyn, NY, 11235

Investment Property+ 1 more

9 Bed
6 Bath
3354 sft

1050 Morris Ave, Bronx, NY, 10456

Nearby investment properties with comparable prices

1 Bed
1 Bath
750 sft

8502 Fort Hamilton Parkway #2H, Brooklyn, NY, 11209

1 Bed
1 Bath
- sft

6416 Brookhaven Ct BLDG 6 #6416, Riverdale, NJ, 07457

1 Bed
1 Bath
700 sft

760 67th St APT 6J, Brooklyn, NY, 11220

1 Bed
1 Bath
700 sft

760 67th St APT 3F, Brooklyn, NY, 11220

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 East Orange at 458 N Walnut St, East Orange, NJ, 07017 earns $459/mo cash flow from $3,631/mo rent with a $2,178/mo payment. Total monthly income totals $3,631/mo, and annual cash flow totals $5,510/yr on $147,518 capital. ROI tracks 23.64% on current figures, and rental yield reads 9.79% at a $445,000 purchase. Equity gained on principal adds $2,872/yr, and 5% annual appreciation supports $122,945 over five years. Five-year ROI reaches 124.13% and total cumulative return in cash sums $183,116. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,631/mo property income instead of your personal income.

Single Family

Built in 1925

8,712 sqft lot

$N/A/sqft

No HOA