The Farmstead Plan, BALLANTINE WOODSAndoverNJ07821
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 Andover at The Farmstead Plan, BALLANTINE WOODS, Andover, NJ, 07821 generates $5,448/mo in rent and, after a $3,255/mo payment, leaves $708/mo in cash flow. Total monthly income is $5,448/mo, and annual cash flow is $8,494/yr on $218,785 invested. Return on cash invested sits at 23.94% in year one, and rental yield is 9.83% on a $665,000 entry. Equity gained on principal adds $4,291/yr, while 5% annual appreciation builds toward $183,727 over five years. Five-year ROI reaches 125.68% and total cumulative return in cash sums $274,963. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,448/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 07821, Andover, NJ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,944 (100%) |
| Owner Occupied HU | 3,089 (78.3%) |
| Renter Occupied HU | 407 (10.3%) |
| Vacant Housing Units | 448 (11.4%) |
| Median Home Value | $451,606 |
| Average Home Value | $492,629 |
Housing Distribution
Address Breakdown
Residential
3,457
Single Family
3,457
Multi-Family
0
Businesses
213
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Deacon Homes
Mls Name: Deacon Homes
Mls ID: #N/A