Unlock all features! Tap here to upgrade
1106 Hawthorne Parkway, Wall Township, NJ 07762
3 beds • 3 baths • 2742 sqft
$1,193,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.12% first-year return on $269k initial cash invested.
-17.12%
Cash On Cash
2.8%
Cap Rate
0.44
DSCR
$5,916
Rent
-$3,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,916 income − $9,748 expenses = $3,832 out of pocket
Investment Breakdown
|
Purchase Price
$1193k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,933
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,916
Total Expenses
$9,748
Mortgage P&I
108%
$6,378
Property Taxes
16%
$938
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$651