Unlock all features! Tap here to upgrade
230 Diamond Spring Drive, Monroe Township, NJ 08831
2 beds • 2 baths • 1963 sqft
$710,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.41% first-year return on $149k initial cash invested.
-21.41%
Cash On Cash
1.54%
Cap Rate
0.27
DSCR
$2,833
Rent
-$2,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,106
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,833
Total Expenses
$5,495
Mortgage P&I
121%
$3,431
Property Taxes
38%
$1,078
Home Insurance
9%
$249
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0