Unlock all features! Tap here to upgrade
23 Whistling Straits Dr, Monroe Township, NJ 08831
3 beds • 3 baths • 3190 sqft
$940,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.82% first-year return on $198k initial cash invested.
-15.82%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$5,155
Rent
-$2,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,155 income − $7,759 expenses = $2,604 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$188k
Closing costs
1%
$9,408
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,155
Total Expenses
$7,759
Mortgage P&I
93%
$4,789
Property Taxes
24%
$1,244
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$309
Maintenance
5%
$258
Other
0%
$0