128 Willow Avenue
Jersey City, NJ 07304
Single-family · 3 bd · 2 baPURCHASE INFO
- Purchase price
- $625,000
- Total cash invested
- $165,000
PERFORMANCE
- Annual NOI
- $40,000
- Cash on cash
- 7.8%
RENT OPPORTUNITY
- Rent per unit
- $4,200
- Market Rent Per Unit
- $4,350 Based on nearby rental comps
- Annual Variance
- $1,800 Per year
FINANCIAL RATIOS
- DSCR
- 1.42
- Units
- 1

