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% |
Investment property for sale in Bayonne at 92 E 25th St, Bayonne, NJ, 07002 listed at $770,000 pairs $3,318/mo rent with a $3,769/mo payment. Total monthly income runs $3,318/mo. Return on cash invested measures 9.78% in year one, and rental yield registers 5.17% at a $770,000 basis. Equity gained on principal adds $4,969/yr, and annual property appreciation at 5% supports $212,737 by year five. Five-year ROI tracks 49.73% and total cumulative return in cash totals $125,973. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,318/mo property income relative to a $3,769/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Multi Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 07002, Bayonne, NJ area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,613 (100%) |
| Owner Occupied HU | 10,099 (31.0%) |
| Renter Occupied HU | 19,657 (60.3%) |
| Vacant Housing Units | 2,857 ( 8.8%) |
| Median Home Value | $518,170 |
| Average Home Value | $570,338 |
Residential
27,450
Single Family
16,572
Multi-Family
10,878
Businesses
1,590
Date | Event | Price |
|---|---|---|
| 2025-08-11 | Sold | $770,000 |
| 2025-05-15 | Listed for sale | $699,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-27 | $11424.46 | 6.64% | $408,600 | N/A |
| 2023-10-27 | $10712.74 | 2.78% | $408,600 | N/A |
| 2022-10-27 | $10422.63 | N/A | $408,600 | N/A |
Listed by: ALEXA MICCIULLI • THE AGENCY - RUTHERFORD
Mls Name: HCMLS
Mls ID: #250009650
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
