652 Passaic AveKenilworthNJ07033
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 652 Passaic Ave, Kenilworth, NJ, 07033 in Kenilworth speaks for itself: 11.14% gross on a $482,900 price, generating $4,482/mo in rent and $1,040/mo in net income after the $2,171/mo debt service. DSCR 2.06, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $12,480 stacks alongside $133,416 in projected five-year appreciation and $4,448/yr in principal reduction. Projected total cumulative return: $252,040.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 6.2% |
| Monthly Cash Flow | $1,040 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $4,482 |
| Total Monthly Debt Service | $3,250 |
| DSCR Ratio | 1.38x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1950
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07033, Kenilworth, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,110 (100%) |
| Owner Occupied HU | 2,270 (73.0%) |
| Renter Occupied HU | 751 (24.1%) |
| Vacant Housing Units | 89 ( 2.9%) |
| Median Home Value | $593,213 |
| Average Home Value | $605,848 |
Housing Distribution
Address Breakdown
Residential
2,933
Single Family
2,930
Multi-Family
3
Businesses
643
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 1950
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07033, Kenilworth, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,110 (100%) |
| Owner Occupied HU | 2,270 (73.0%) |
| Renter Occupied HU | 751 (24.1%) |
| Vacant Housing Units | 89 ( 2.9%) |
| Median Home Value | $593,213 |
| Average Home Value | $605,848 |
Housing Distribution
Address Breakdown
Residential
2,933
Single Family
2,930
Multi-Family
3
Businesses
643
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: GSMLS
Mls ID: #4018182