This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
999%
Cash On Cash
9.3%
Cap Rate
1.09
DSCR
$2,860
Rent
$51
Cashflow
Cash Flow
$2,860 income − $2,809 expenses = $51 cash flow
Investment Breakdown
|
Monthly Mortgage Payment
$2,065
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,860
Total Expenses
$2,809
Mortgage P&I
72%
$2,065
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15 Coventry Rd, Hardyston, NJ 07419 | $3,600 | 3 | 2 | 1364 | 0.7 mi |
27 Cypress Ln, Hardyston, NJ 07419 | $3,900 | 3 | 2.5 | 0.6 mi | |
47 Tannery Hill Dr, Hardyston, NJ 07419 | $3,500 | 3 | 2.5 | 0.8 mi |
Projection Charts
Investment Value YoY