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 Mid-Term investment with a projected -14.54% first-year return on $161k initial cash invested.
-14.54%
Cash On Cash
2.78%
Cap Rate
0.48
DSCR
$4,250
Rent
-$1,954
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
$161k
Downpayment
20%
$142k
Closing costs
1%
$7,106
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$4,250
Total Expenses
$6,204
Mortgage P&I
81%
$3,431
Property Taxes
25%
$1,078
Home Insurance
6%
$249
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468