Unlock all features! Tap here to upgrade
54-60 Mcwhorter St Unit 105 #105, Newark, NJ 07105
1 beds • 2 baths • 808 sqft
$345,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -16.55% first-year return on $78,450 initial cash invested.
-16.55%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$2,743
Rent
-$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$2,743
Total Expenses
$3,825
Mortgage P&I
62%
$1,703
Property Taxes
14%
$384
Home Insurance
4%
$121
HOA
11%
$300
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Suite by Prudential Ctr & 7min to EWR Airpt | $2,857 | $154 | 1 | 1.5 | 0.39 mi |
One Bedroom Apartment 5 min walk to Penn Station | $2,412 | $130 | 1 | 1 | 0.11 mi |
1 BDR King, Nr Marriott, Prudential, EWR, NY Train | $3,136 | $169 | 1 | 1 | 0.12 mi |
Lovely apt ! Ideal for a couple! Easy access NYC. | $2,616 | $141 | 1 | 1 | 0.19 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality