Unlock all features! Tap here to upgrade
1302 W Chicago Boulevard, Wall Township, NJ 08750
3 beds • 2 baths • 1762 sqft
$994,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.47% first-year return on $227k initial cash invested.
-9.47%
Cash On Cash
3.96%
Cap Rate
0.68
DSCR
$6,534
Rent
-$1,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$994k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,941
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,534
Total Expenses
$8,324
Mortgage P&I
74%
$4,807
Property Taxes
15%
$981
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$719