Unlock all features! Tap here to upgrade
1632 Commonwealth Boulevard, Toms River, NJ 08757
3 beds • 2 baths • 1452 sqft
$547,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.19% first-year return on $133k initial cash invested.
-5.19%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$4,462
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,474
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,462
Total Expenses
$5,037
Mortgage P&I
61%
$2,716
Property Taxes
14%
$613
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491