7 Vail Rd, Erial, NJ, 08081 | $970/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

7 Vail Rd, Erial, NJ, 08081 | $970/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2334 sft

1056 Prime Pl, Sewell, NJ, 08080

3 Bed
4 Bath
1896 sft

1818 Hessian Dr, Williamstown, NJ, 08094

4 Bed
3 Bath
1880 sft

1755 Congress Dr, Turnersville, NJ, 08012

3 Bed
3 Bath
2516 sft

1042 Laurel Ln, Bridgeton, NJ, 08302

Nearby investment properties with comparable prices

4 Bed
2 Bath
1844 sft

4 River Birch Rd, Turnersville, NJ, 08012

4 Bed
2 Bath
2048 sft

324 W Clayton Ave, Clayton, NJ, 08312

3 Bed
3 Bath
1533 sft

2810 Friendship St, Vineland, NJ, 08360

4 Bed
3 Bath
2264 sft

71 Borrelly Blvd, Sewell, NJ, 08080

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

Rental property for sale in Erial at 7 Vail Rd, Erial, NJ, 08081 priced at $399,999 pairs $3,821/mo rent with $970/mo cash flow after a $1,958/mo payment. Total monthly income equals $3,821/mo, and annual cash flow comes to $11,636/yr on $132,600 invested. Return on cash invested is 28.68% in year one, and rental yield stands at 11.46% on a $399,999 basis. Equity gained on principal adds $2,581/yr, and 5% annual appreciation accumulates to $110,512 by year five. Five-year ROI measures 151.13% and total cumulative return in cash reaches $200,403. For financing, Ziffy Mortgage’s DSCR program evaluates $3,821/mo property income against a $1,958/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1988

10,800 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to The Worthington! This beautiful three bedroom Colonial is in the desirable Country Oaks neighborhood, conveniently located in the Erial section of Gloucester Township! Upgrades include: 2023 Roof with transferable warranty, 2016 HVAC System, 2023 Pergo vinyl flooring throughout, 2024 Stainless Steel GE 27.0 cu. ft. Refrigerator, 2024 Stainless Steel GE Profile PGS930YPFS Smart Oven, 2023 Stainless Steel Dishwasher, 2024 All Ceiling Fans, 2023 Hopewell RTH9585WF Smart Thermostat, 2023 Double Flush Toilets, 2023 Bathroom Sinks & Vanities, 2024 Backyard Shed The same family has been making memories here since 1988, when Paparone built this lovely home! Each room was freshly painted in 2024! Also boasting the same Pergo vinyl flooring through the entire home creating a modern, open and airy flow! The eat in kitchen is open to the charming family room, which boasts a cathedral ceiling and the entrance to a park like backyard! The inground sprinkler system offers 9 zones to assist in a lush green lawn! The shed out back offers lots of additional storage! There is also an attic storage area above the garage with pull down stairs for even more convenient storage! The spacious Laundry Room is conveniently located on the first floor..Gloucester Township Schools! Location, location! So close to AC Expressway, Route 42, and the Whitehorse Pike! Conveniently located near numerous restaurants and shopping! Twenty five minutes from Phila. and 45 minutes to Ocean City Beaches! Book your tour before its gone!

Neighborhood Data

Neighborhood data shown for ZIP Code: 08081, Sicklerville, NJ area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,967 (100%)
Owner Occupied HU	14,902 (78.6%)
Renter Occupied HU	3,394 (17.9%)
Vacant Housing Units	671 ( 3.5%)
Median Home Value	$339,437
Average Home Value	$390,756