Nassau Cove with Finished Basement Plan, Waterbury Woods 55+AtcoNJ08004
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
Investment Highlights
Rental property for sale in Atco at Nassau Cove with Finished Basement Plan, Waterbury Woods 55+, Atco, NJ, 08004 offers $2,877/mo rent that, after a $1,958/mo payment, leaves $26/mo cash flow. Total monthly income is $2,877/mo, and annual cash flow is $308/yr on $132,597 cash. Return on cash invested measures 20.14% in year one, and rental yield stands at 8.63% at a $399,990 entry. Equity gained on principal adds $2,581/yr while 5% annual appreciation compounds into $110,510 by year five. Five-year ROI records 105.32% and total cumulative return in cash reaches $139,657. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,877/mo property income versus a $1,958/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 08004, Atco, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,954 (100%) |
| Owner Occupied HU | 3,905 (78.8%) |
| Renter Occupied HU | 829 (16.7%) |
| Vacant Housing Units | 220 ( 4.4%) |
| Median Home Value | $327,719 |
| Average Home Value | $357,030 |
Housing Distribution
Address Breakdown
Residential
4,703
Single Family
4,397
Multi-Family
306
Businesses
262
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A