761 Drake Ave, Roselle, NJ, 07203 | $1,057/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
2 Bath
1705 sft

218 Herbert Street, Union Beach, NJ, 07735

2 Bed
1 Bath
900 sft

275 Webster Ave, Brooklyn, NY, 11230

3 Bed
2 Bath
- sft

583 3rd Ave, North Brunswick, NJ, 08902

2 Bed
2 Bath
1532 sft

118 Forest Dr, Piscataway, NJ, 08854

Nearby investment properties with comparable prices

2 Bed
2 Bath
1011 sft

249 Kempsey Dr, North Brunswick, NJ, 08902

2 Bed
1 Bath
- sft

7505 Palisade Ave UNIT 304, North Bergen, NJ, 07047

2 Bed
1 Bath
- sft

298 Hoover Ave APT 28, Bloomfield, NJ, 07003

2 Bed
1 Bath
- sft

298 Hoover Ave BLDG 2 #28, Bloomfield, NJ, 07003

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 Roselle at 761 Drake Ave, Roselle, NJ, 07203 offers $3,908/mo rent that, after a $1,958/mo payment, leaves $1,057/mo cash flow. Total monthly income is $3,908/mo, and annual cash flow is $12,680/yr on $132,600 cash. Return on cash invested measures 29.47% in year one, and rental yield stands at 11.72% at a $399,999 entry. Equity gained on principal adds $2,581/yr while 5% annual appreciation compounds into $110,512 by year five. Five-year ROI records 155.36% and total cumulative return in cash reaches $206,007. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,908/mo property income versus a $1,958/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1938

4,791 sqft lot

$N/A/sqft

No HOA