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 Nutley at 458 River Rd APT H, Nutley, NJ, 07110 generates $2,423/mo in rent and, after a $1,468/mo payment, leaves $285/mo in cash flow. Total monthly income is $2,423/mo, and annual cash flow is $3,420/yr on $99,450 invested. Return on cash invested sits at 23.35% in year one, and rental yield is 9.69% on a $299,999 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 122.5% and total cumulative return in cash sums $121,824. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,423/mo property income rather than buyer’s personal income.
Condo
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07110, Nutley, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,190 (100%) |
| Owner Occupied HU | 7,777 (63.8%) |
| Renter Occupied HU | 4,070 (33.4%) |
| Vacant Housing Units | 343 ( 2.8%) |
| Median Home Value | $542,138 |
| Average Home Value | $574,017 |
Residential
11,752
Single Family
9,722
Multi-Family
2,030
Businesses
925
Date | Event | Price |
|---|---|---|
| 2025-09-05 | Listed for sale | $299,999 |
| 2025-09-05 | Listing removed | $299,999 |
| 2025-09-03 | Price change | $299,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: JANE LEGASPI • KELLER WILLIAMS TOWN LIFE
Mls Name: HCMLS
Mls ID: #250018184
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
