Three-Bedroom Rental
21 W 14th St # 2, Bayonne, NJ 07002
For Sale
New
Contact for pricing
Second-floor residence with hardwood flooring, an upgraded kitchen and bathroom, and shared laundry in the building.
Property Size1,200 SF
Price / SF$2.29
Days on Market2
Property Features for 21 W 14th St # 2
General Information
Standard status
Size
Property subtype
Additional Details
Public Transit
Amenities
shared laundry
Gas-Natural
Second
3 Bedrooms,Bath Main,Dining Room,Kitchen,Living Room
3
In Building
11x12
12x14
11x13
12x11
10x12
17x16
7x8
Bathroom
City/Town Street
Public Water
33.33X113.10
0.09
Building Details
Year Built
Listing Agency:
CENTURY 21 JR GOLD TEAM REALTY
(551) 239-8040
Listed By:
Andrea Lew
Source:
Skyrealtyintl
Added: Nov 8
Changed: Nov 9
Last Checked: Nov 9 at 2:00AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of CENTURY 21 JR GOLD TEAM REALTY
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 1,200-square-foot second-floor rental has three bedrooms, a dining room, a living room, and a kitchen. Hardwood floors run throughout, and the kitchen and bathroom have been upgraded. Shared laundry is located in the garage area. The building dates to 1958.
The residence is at 21 W 14th St in Bayonne, near schools, shops, restaurants, parks, and public transportation. The listing also notes access to New York City.
The residence is at 21 W 14th St in Bayonne, near schools, shops, restaurants, parks, and public transportation. The listing also notes access to New York City.
Key Highlights
- 1,200‑square‑foot rental with three bedrooms
- Second‑floor layout with dining room, living room, and kitchen
- Hardwood floors throughout; upgraded kitchen and bathroom
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$18,454
Suggested Prices Based on Cap Rates
Cap Rate 5%
$369,080
$369.1K
Cap Rate 7%
$263,629
$263.6K
Cap Rate 9%
$205,044
$205.0K
Market Conditions
NOI Build-Up for 1,200 SF
Gross rent
$36.0K $30.00/SF
− Vacancy
−$2.4K −$2.04/SF
EGI
$33.6K $27.96/SF
− OpEx
−$15.1K −$12.58/SF
NOI
$18.5K $15.38/SF
Area
Hudson County, NJ
Vacancy
6.80%
Lease Rate
$30.00 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$369,080
Cap Rate 7%
$263,629
Cap Rate 9%
$205,044
Alternative Uses
Best Use
Apartment 5plus
$263.6K
$230.7K – $307.6K
NOI $18,454 @ 7.0% cap · market cap 671.05%
Second Best
—
—
no second resolved use
Theoretical Best
Warehouse
$434.5K
$380.2K – $507.0K
NOI $30,417 @ 7.0% cap · market cap 1,106.07%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Location Intelligence
Trade Area within ½ mile
1,512
Businesses Nearby
Explore this area
Business Placement
Demographics for 07002, NJ
71,686
Population
30,161
Households
2.4
Avg Household Size
38
Median Age
40%
College-Educated
91%
High-School Grad
5.8 sq mi
ZIP Area
12,360
Density / Sq Mi
$81,285
Median Household Income
$51,157
Median Earnings
$1,593
Median Rent
$446,100
Median Home Value
Market
Average Price Trend$/SF for Residential income properties in Bayonne, NJ
Properties on Market for Residential income properties in Bayonne
Frequently Asked Questions
What type of property is this?
Residential income property - Second-floor residence with hardwood flooring, an upgraded kitchen and bathroom, and shared laundry in the building.
Where is this residential income property located?
The property is located at 21 W 14th St # 2 Bayonne, NJ.
What are key features of this property?
This property features: 1,200‑square‑foot rental with three bedrooms; Second‑floor layout with dining room, living room, and kitchen; Hardwood floors throughout; upgraded kitchen and bathroom
