Unlock all features! Tap here to upgrade
159 Glenside Trail BLDG N/A #N/A, Sparta, NJ 07871
3 beds • 2 baths • 1248 sqft
$412,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -10.91% first-year return on $105k initial cash invested.
-10.91%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$4,268
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,268 income − $5,220 expenses = $952 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,580
Closing costs
1%
$4,129
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,268
Total Expenses
$5,220
Mortgage P&I
48%
$2,067
Property Taxes
17%
$729
Home Insurance
4%
$150
HOA
5%
$225
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067