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% |
Rental property for sale in Annandale at 8 Herman Thau Rd, Annandale, NJ, 08801 priced at $450,000 pairs $4,800/mo rent with $1,592/mo cash flow after a $2,203/mo payment. Total monthly income equals $4,800/mo, and annual cash flow comes to $19,104/yr on $149,175 invested. Return on cash invested is 32.72% in year one, and rental yield stands at 12.8% on a $450,000 basis. Equity gained on principal adds $2,904/yr, and 5% annual appreciation accumulates to $124,327 by year five. Five-year ROI measures 172.74% and total cumulative return in cash reaches $257,682. For financing, Ziffy Mortgage’s DSCR program evaluates $4,800/mo property income against a $2,203/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1969
2.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 08801, Annandale, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,124 (100%) |
| Owner Occupied HU | 2,573 (82.4%) |
| Renter Occupied HU | 378 (12.1%) |
| Vacant Housing Units | 173 ( 5.5%) |
| Median Home Value | $589,510 |
| Average Home Value | $604,422 |
Residential
3,155
Single Family
3,155
Multi-Family
0
Businesses
160
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: David Santini • Coldwell Banker Realty
Mls Name: GSMLS
Mls ID: #3983789
