81 W End Ave, Newark, NJ, 07106 | $560/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

81 W End Ave, Newark, NJ, 07106 | $560/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
- sft

124 Grove St, North Plainfield, NJ, 07060

5 Bed
4 Bath
3736 sft

40 Gregory Ln, Warren, NJ, 07059

3 Bed
2 Bath
988 sft

304 Chestnut Pl, Piscataway, NJ, 08854

Investment Property+ 2 more

5 Bed
3 Bath
2100 sft

105 N 4th Ave, Highland Park, NJ, 08904

Nearby investment properties with comparable prices

2 Bed
2 Bath
- sft

121 Jamestown Rd #121, Basking Ridge, NJ, 07920

3 Bed
1 Bath
- sft

22 Saint Paul Dr, Irvington, NJ, 07111

2 Bed
2 Bath
- sft

82 Woodland Dr, Roselle, NJ, 07203

3 Bed
1 Bath
- sft

515 Cook Ave, Middlesex, NJ, 08846

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

Investment property for sale in Newark at 81 W End Ave, Newark, NJ, 07106 listed at $419,900 pairs $3,553/mo rent with a $2,055/mo payment to leave $560/mo cash flow. Total monthly income runs $3,553/mo, and annual cash flow reaches $6,723/yr on $139,197 cash to close. Return on cash invested measures 24.74% in year one, and rental yield registers 10.15% at a $419,900 basis. Equity gained on principal adds $2,710/yr, and annual property appreciation at 5% supports $116,011 by year five. Five-year ROI tracks 129.99% and total cumulative return in cash totals $180,936. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,553/mo property income relative to a $2,055/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1925

3,049 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this well appointed 3 story colonial, located in the convenient and desirable Vailsburg section of Newark, with plenty of modern updates and amenities to enjoy! The first floor starts off with a nice enclosed front porch, leading into an open living / dining room combo that's ready for a new owner's personal touch. There is also a powder room conveniently located just off the dining room. The kitchen has been fully renovated with brand new shaker cabinets, quartz counters and modern ss appliances. The 2nd floor offers 3 bedrooms and a renovated full bath. The fully finished 3rd floor is a primary suite with a bedroom, sitting room, and spacious private full bath! The basement is clean and painted, ready to be finished! On the outside of the home there is a freshly painted back porch overlooking a large private, new fenced-in yard. Updates include refinished hw floors, renovated kitchen and baths, newer plumbing and electrical, newer forced air heating system, freshly painted interior and exterior, landscaped front and back yard, new fence. and more! Don't miss this one!

Neighborhood Data

Neighborhood data shown for ZIP Code: 07106, Newark, NJ area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,911 (100%)
Owner Occupied HU	3,797 (29.4%)
Renter Occupied HU	8,106 (62.8%)
Vacant Housing Units	1,008 ( 7.8%)
Median Home Value	$360,258
Average Home Value	$488,069