512 Brooklawn Ave BLDG 512 #G2,Roselle,NJ,07203

Investment Highlights

Investment property for sale in Roselle at 512 Brooklawn Ave BLDG 512 #G2, Roselle, NJ, 07203 offers a 16.22% rental yield on a $181,500 purchase with $2,454/mo rent. Total monthly income registers $2,454/mo, and a $888/mo payment leaves $1,161/mo available for distribution. Annual cash flow reaches $13,928/yr on $60,167 to close, and return on cash invested stands at 43.06% in year one. Equity gained on principal adds $1,171/yr while 5% annual appreciation supports $50,145 over five years. Portfolio math shows five-year ROI at 228.24% and total cumulative return in cash at $137,324. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,454/mo property income against a $888/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.