80 E Grove StBogotaNJ07603
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Bogota rentals match the income profile of 80 E Grove St, Bogota, NJ, 07603. Listed at $459,900, gross rent is $4,512/mo and net cash flow is $1,234/mo, a 11.77% yield well above national averages. DSCR 2.18 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $127,062 by year five with $4,236/yr in annual principal reduction, projecting $255,671 in total cumulative return.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 6.2% |
| Monthly Cash Flow | $1,234 | $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 | $4,512 |
| Total Monthly Debt Service | $3,095 |
| DSCR Ratio | 1.46x |
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 N/A
4,949 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07603, Bogota, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,336 (100%) |
| Owner Occupied HU | 1,843 (55.2%) |
| Renter Occupied HU | 1,387 (41.6%) |
| Vacant Housing Units | 106 ( 3.2%) |
| Median Home Value | $483,791 |
| Average Home Value | $492,416 |
Housing Distribution
Address Breakdown
Residential
3,217
Single Family
2,652
Multi-Family
565
Businesses
232
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 N/A
4,949 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07603, Bogota, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,336 (100%) |
| Owner Occupied HU | 1,843 (55.2%) |
| Renter Occupied HU | 1,387 (41.6%) |
| Vacant Housing Units | 106 ( 3.2%) |
| Median Home Value | $483,791 |
| Average Home Value | $492,416 |
Housing Distribution
Address Breakdown
Residential
3,217
Single Family
2,652
Multi-Family
565
Businesses
232
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: PEDRO E RODRIGUEZ • ACCESS HOMES REALTY
Mls Name: HCMLS
Mls ID: #250017230