USLakeFront Lake survey & intelligence

$640,000

756 Lakeshore Dr, Hopatcong, NJ 55886

Sample listing
5
Bedrooms
2
Bathrooms
2,900
Square feet
150 ft
Shoreline
$4,267
Per shoreline ft

Bluff lot with tram to the dock on Lake Hopatcong. Roughly 150 feet of owned shoreline on 1.6 acres, with 5 bedrooms across 2,900 square feet. Single-slip stationary. Water clarity on Lake Hopatcong averages around 8 feet and the lake is classified managed for water level. Dock and shoreline work fall under NJDEP Lake Hopatcong Commission. This is a sample listing used to demonstrate the platform.

Features

Sandy beachRiprap shorelineGentle slope to waterTwo-slip dockIrrigation from lakeGuest quartersWhole-house generator

Property facts

Property typeEstate Year built2004 Lot size1.60 acres DockSingle-slip stationary Water depth at dock15 ft ExposureWest-facing ViewProtected cove Annual taxes$8,022 HOA$0/mo Short-term rentalVerify locally Listed2026-08-05
$5,655
All-in monthly
$146,610
Cash to close
$16,685
Costs beyond the obvious

Up front

Down payment$128,000
Closing costs (est. 2.4%)$15,360
Septic inspection & pump$850
Water quality testing$400
Waterfront home inspection$800
Survey (shoreline frontage)$1,200
Total$146,610

Every year

Principal & interest$40,464
Property taxes$8,022
Hazard insurance$2,688
Flood insurance$2,400
Utilities$3,915
Maintenance reserve (1.1%)$7,040
Septic service$520
Well & water testing$260
Dock maintenance$900
Winterization / seasonal close$750
Shoreline / seawall reserve$900
Total$67,859
Adjust these assumptions →
$4,267
This home / shoreline ft
$6,287
Lake average
$221
Per square foot
Well below the lake average — this property prices at $4,267 per shoreline foot against a lake average near $6,287, a difference of -32%. Shoreline frontage is the metric that drives waterfront value, and it is almost never published.
Open the analyzer →
Modeled from the lake's estimated nightly rate and occupancy. Confirm local short-term rental rules before you rely on this.
Booked nights / year116 Gross revenue$101,156 Lodging tax−$11,127 Management−$18,006 Cleaning & supplies−$19,844 Net operating income$52,179 Against annual carry$-15,680
Model your own →
5.5
Lake score
D
Water grade
5 ft
Drawdown
Level stabilityManaged Typical clarity8 ft Dock authorityNJDEP Lake Hopatcong Commission
Full Lake Hopatcong report →
Comparable

Similar waterfront