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 Long-Term investment with a projected -22.87% first-year return on $312k initial cash invested.
-22.87%
Cash On Cash
1.57%
Cap Rate
0.25
DSCR
$5,035
Rent
-$5,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,035 income − $10,971 expenses = $5,936 out of pocket
Investment Breakdown
|
Purchase Price
$1483k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$297k
Closing costs
1%
$14,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,035
Total Expenses
$10,971
Mortgage P&I
151%
$7,625
Property Taxes
30%
$1,494
Home Insurance
11%
$542
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0