Tranquility Plan, BALLANTINE WOODS, Andover, NJ, 07821 | $111/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1769 sft

6 Wildwood Trl, Boonton, NJ, 07005

4 Bed
3 Bath
3560 sft

19 Timber Ln, Randolph, NJ, 07869

3 Bed
3 Bath
- sft

67 Sowers Dr, Hackettstown, NJ, 07840

3 Bed
2 Bath
- sft

155 Forest Lake Dr N, Andover, NJ, 07821

Nearby investment properties with comparable prices

3 Bed
3 Bath
- sft

28 Fox Hill Dr, Franklin, NJ, 07416

2 Bed
3 Bath
- sft

505 Lopez Ln, Morris Plains, NJ, 07950

2 Bed
3 Bath
- sft

503 Lopez Ln, Morris Plains, NJ, 07950

4 Bed
3 Bath
- sft

90 Cayuga Ave, Rockaway, NJ, 07866

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

Rental property for sale in Andover at Tranquility Plan, BALLANTINE WOODS, Andover, NJ, 07821 offers $4,837/mo rent that, after a $3,245/mo payment, leaves $111/mo cash flow. Total monthly income is $4,837/mo, and annual cash flow is $1,336/yr on $218,127 cash. Return on cash invested measures 20.67% in year one, and rental yield stands at 8.75% at a $663,000 entry. Equity gained on principal adds $4,278/yr while 5% annual appreciation compounds into $183,175 by year five. Five-year ROI records 108.16% and total cumulative return in cash reaches $235,923. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,837/mo property income versus a $3,245/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

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