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 Long-Term investment with a projected -16.55% first-year return on $209k initial cash invested.
-16.55%
Cash On Cash
2.59%
Cap Rate
0.45
DSCR
$4,356
Rent
-$2,880
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
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,356
Total Expenses
$7,236
Mortgage P&I
110%
$4,807
Property Taxes
23%
$981
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0