Unlock all features! Tap here to upgrade
19 Whistling Straits Dr, Monroe Township, NJ 08831
3 beds • 3 baths • 3335 sqft
$1,483,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.03% first-year return on $330k initial cash invested.
-17.03%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$7,552
Rent
-$4,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,552 income − $12,229 expenses = $4,677 out of pocket
Investment Breakdown
|
Purchase Price
$1483k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,834
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,552
Total Expenses
$12,229
Mortgage P&I
101%
$7,625
Property Taxes
20%
$1,494
Home Insurance
7%
$542
HOA
0%
$0
Property Management
12%
$906
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$831