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 Elizabeth at 539 Bayway Cir #2C, Elizabeth, NJ, 07202 listed at $380,000 pairs $3,028/mo rent with a $1,860/mo payment to leave $149/mo cash flow. Total monthly income runs $3,028/mo, and annual cash flow reaches $1,792/yr on $125,970 cash to close. Return on cash invested measures 21.33% in year one, and rental yield registers 9.56% at a $380,000 basis. Equity gained on principal adds $2,452/yr, and annual property appreciation at 5% supports $104,987 by year five. Five-year ROI tracks 112.31% and total cumulative return in cash totals $141,481. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,028/mo property income relative to a $1,860/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in N/A
N/A lot
$N/A/sqft
$170 monthly HOA
Neighborhood data shown for ZIP Code: 07202, Elizabeth, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,497 (100%) |
| Owner Occupied HU | 3,622 (23.4%) |
| Renter Occupied HU | 11,281 (72.8%) |
| Vacant Housing Units | 594 ( 3.8%) |
| Median Home Value | $469,694 |
| Average Home Value | $508,231 |
Residential
14,461
Single Family
8,810
Multi-Family
5,651
Businesses
802
Date | Event | Price |
|---|---|---|
| 2025-05-22 | Listed for sale | $380,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Henry Song • PROMINENT PROPERTIES SOTHEBY'S INTERNATIONAL REALTY
Mls Name: HCMLS
Mls ID: #250010317
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.
