Rental Property Investment Analysis
Investment metrics for 494 Orchard St, Englewood, NJ 07631
zillow
Single Family Residence
📍 494 Orchard St, Englewood, NJ 07631
$465,000
🛏 4 bed
🚿 3 bath
21
/ 100
Deal Score
F
High Risk Investment
Grade F · 21/100
Monthly Cash Flow
$-143
After all expenses
Cap Rate
5.86%
Below 6% threshold
Monthly Rent
$3,255/mo
Estimated
Total Expenses
$3,398/mo
All-in monthly
Cash-on-Cash
-1.60%
Low return
Annual Cash Flow
$-1,710
Per year
Break-Even Analysis
Break-Even Rent
$3,398 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major regional transit hubs makes this location highly attractive to commuters working in nearby financial centers.
- ▸The area features a balanced mix of walkable urban retail districts and mature residential neighborhoods that appeal to renters.
- ▸Access to expansive local parkland and recreational facilities provides a lifestyle draw that supports steady long-term tenant demand.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (21/100) with a negative cash flow of $-143/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residence at 494 Orchard St, Englewood, NJ 07631 is listed at $465,000 with 4 bed / 3 bath.
The estimated monthly rent is $3,255, generating a negative monthly cash flow of $-143 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.86% and the cash-on-cash return is -1.60%. This deal received a score of 21/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk