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 Mid-Term investment with a projected -7.32% first-year return on $216k initial cash invested.
-7.32%
Cash On Cash
4.83%
Cap Rate
0.79
DSCR
$7,732
Rent
-$1,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,732 income − $9,047 expenses = $1,315 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,408
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,732
Total Expenses
$9,047
Mortgage P&I
62%
$4,789
Property Taxes
16%
$1,244
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$928
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$851