513 Edison Glen Terrace Edison, New Jersey

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$37,383

Median of 25 comps selected by Adam, creator of this analysis.

$5k

$20k

$40k

$65k


Clean and Comfy 2 Bdrm- Private Guest Apartment!	$62,160	$32,885	$219	77.8%	2	4	43	3	1	$100	❌	❌	❌	No / No	❌	⭐️ 4.93 (89)	Profile
Campbell House	$49,955	$23,539	$255	53.8%	2	4	23	2	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (35)	Profile
Entire Apt \| 4-min Walk From Rahway Train Station	$49,235	$27,667	$329	41%	2	4	62	4	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (19)	Profile
Downtown Extended Stay \|Try Purple Mattress Brand	$47,977	$27,675	$182	72.3%	2	4	13	2	1	$160	❌	❌	❌	Yes / Yes	❌	⭐️ 4.97 (88)	Profile
Downtown Extended Stay ~ Try Purple Mattress Brand - Middlesex County	$46,308	$27,485	$192	66.2%	2	4	13	2	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 2.45 (7)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,066/mo

Avg profit / month

-$1,182/mo

Best profit month

Jun $517

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.34%

Cap Rate

3.2%

Return on Investment

2.82%