Unlock all features! Tap here to upgrade
434 Hoffman Station Rd, Monroe Township, NJ 08831
3 beds • 2 baths • 1500 sqft
$631,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.17% first-year return on $151k initial cash invested.
-5.17%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$5,224
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,224 income − $5,873 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,313
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,224
Total Expenses
$5,873
Mortgage P&I
62%
$3,215
Property Taxes
13%
$653
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575